<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:dt="uuid:C2F41010-65B3-11d1-A29F-00AA00C14882"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Author>Chabanova Jana</Author>
  <LastAuthor>Viest Martin</LastAuthor>
  <LastPrinted>2013-06-03T09:23:29Z</LastPrinted>
  <Created>2013-05-28T07:58:49Z</Created>
  <LastSaved>2026-04-01T08:27:50Z</LastSaved>
  <Version>16.00</Version>
 </DocumentProperties>
 <CustomDocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Enabled dt:dt="string">true</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Enabled>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_SetDate dt:dt="string">2025-10-01T07:38:25Z</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_SetDate>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Method dt:dt="string">Standard</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Method>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Name dt:dt="string">Internal</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_Name>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_SiteId dt:dt="string">579df390-dbff-49fd-8f10-624670566482</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_SiteId>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_ActionId dt:dt="string">a6ffc3dd-d6fd-49c3-b472-e99384c5eae2</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_ActionId>
  <MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_ContentBits dt:dt="string">2</MSIP_Label_4c805978-f532-4a1a-b9e1-4e19c2c6466f_ContentBits>
 </CustomDocumentProperties>
 <OfficeDocumentSettings xmlns="urn:schemas-microsoft-com:office:office">
  <AllowPNG/>
 </OfficeDocumentSettings>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>17520</WindowHeight>
  <WindowWidth>29040</WindowWidth>
  <WindowTopX>32767</WindowTopX>
  <WindowTopY>32767</WindowTopY>
  <ActiveSheet>18</ActiveSheet>
  <FirstVisibleSheet>11</FirstVisibleSheet>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s16" ss:Name="Normálne 2">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Calibri" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s17" ss:Name="Normálne 2 2">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Calibri" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="m2143286598368">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598388">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598428">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598448">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598488">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598508">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598704">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598724">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598764">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598784">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598824">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286598844">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286591648">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286591668">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286591708">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286591728">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286591768">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286591788">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597696">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597716">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597756">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597776">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597816">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597836">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286588624">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286588644">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286588684">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286588704">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286588744">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286588764">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286592320">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286592340">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286592360">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286592380">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286592400">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286592440">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286592460">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286592992">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286593012">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286593052">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286593072">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286593112">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286593132">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286590976">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286590996">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286591036">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286591056">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286591096">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286591116">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596016">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596036">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596076">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596096">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596136">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596156">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596352">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596372">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596412">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596432">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596472">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596492">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286600048">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286600068">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286600108">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286600128">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286600168">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286600188">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604080">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604100">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604140">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604160">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604200">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604220">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597360">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597380">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597420">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597440">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597480">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286597500">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286588960">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286588980">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589020">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589040">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589080">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589100">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596688">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596708">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596748">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596768">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596808">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286596828">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604416">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604436">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604476">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604496">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604536">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286604556">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589296">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589316">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589356">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589376">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589416">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589436">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589632">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589652">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589692">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589712">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589752">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589772">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589968">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286589988">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286590028">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286590048">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286590088">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="m2143286590108">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s18">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="12"
    ss:Bold="1"/>
  </Style>
  <Style ss:ID="s19">
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s20">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s21">
   <Alignment ss:Vertical="Bottom"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s22">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s23">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="2"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss"/>
  </Style>
  <Style ss:ID="s24">
   <Alignment ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s25">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s26">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
  </Style>
  <Style ss:ID="s27">
   <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" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s28">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s29">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Size="14"
    ss:Bold="1"/>
  </Style>
  <Style ss:ID="s30">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s31">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s32">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s33">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s34">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s35">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="1"
    ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
  </Style>
  <Style ss:ID="s36">
   <Borders/>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s37">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s38">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="mmm/yy"/>
  </Style>
  <Style ss:ID="s39">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="2"
    ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
  </Style>
  <Style ss:ID="s40">
   <Alignment ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s41">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="1"
    ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <NumberFormat/>
  </Style>
  <Style ss:ID="s42">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="1"
    ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <NumberFormat ss:Format="@"/>
  </Style>
  <Style ss:ID="s43">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:Indent="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <NumberFormat ss:Format="@"/>
  </Style>
  <Style ss:ID="s45">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s46">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s47" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s48">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s49" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s50" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s51">
   <Font ss:FontName="Arial Narrow" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Color="#000000" ss:VerticalAlign="Superscript"/>
  </Style>
  <Style ss:ID="s52">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s53">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
  </Style>
  <Style ss:ID="s54">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <NumberFormat ss:Format="@"/>
  </Style>
  <Style ss:ID="s58">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s59">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Size="11"
    ss:Color="#000000"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s61" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s62" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s63" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s64">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s65">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s66">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s68" ss:Parent="s17">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s69" ss:Parent="s17">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s70" ss:Parent="s17">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s71" ss:Parent="s17">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s72" ss:Parent="s17">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s73" ss:Parent="s17">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="Standard"/>
  </Style>
  <Style ss:ID="s74" ss:Parent="s17">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s75">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s76">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s77">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s84" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s85" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s86" ss:Parent="s16">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s87">
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s89">
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s90">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s91">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s92">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s93" ss:Parent="s17">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s94" ss:Parent="s17">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s95" ss:Parent="s17">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Color="#000000"
    ss:Bold="1"/>
   <NumberFormat ss:Format="#,##0.0"/>
  </Style>
  <Style ss:ID="s109">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:CharSet="238" x:Family="Swiss" ss:Bold="1"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="2008">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="79" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:Width="241.5"/>
   <Column ss:Width="74.25"/>
   <Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="53.25"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="61.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="54"/>
   <Column ss:AutoFitWidth="0" ss:Width="57.75" ss:Span="1"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2008 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598428"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598448"><Data ss:Type="String">Budget for the year 2008</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11560</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1162</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1711</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2688</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3765</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4424</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5185</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6199</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7192</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8029</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9126</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10193</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11352</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1101</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1439</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2210</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3126</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3612</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4270</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5141</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5716</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6468</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7423</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8098</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9023</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2231</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">112</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">190</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">703</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">885</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">942</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1199</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1451</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1564</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1804</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2115</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2446</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">104</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-21</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-53</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-53</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-92</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-26</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-14</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">19</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">118</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries and function compensation</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1472</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">162</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">280</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">369</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">472</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">587</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">715</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">862</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1128</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1269</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1408</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1625</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">204</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">122</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">151</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">120</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">137</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">150</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">155</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">169</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">180</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">185</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">202</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1572</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-190</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-348</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-492</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-676</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-799</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-878</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1015</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1164</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1294</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1432</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1574</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1709</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1940</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">103</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">198</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">646</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">859</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">941</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1120</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1330</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1440</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1647</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1807</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1906</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2122</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">187</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">45</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">58</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">79</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">93</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">105</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">124</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">138</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">154</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">169</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">190</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">206</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6732</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">986</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1243</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1497</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2228</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2653</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3051</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3668</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4127</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4636</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5399</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5948</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6538</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4714</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">637</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">783</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">930</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1549</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1841</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2099</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2581</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2880</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3239</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3823</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4213</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4632</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2017</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">349</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">460</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">567</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">679</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">812</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">952</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1087</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1247</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1397</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1576</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1735</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1906</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1202</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">171</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">261</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">351</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">452</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">554</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">655</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">761</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">864</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">968</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1078</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1174</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">208</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">46</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">59</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">75</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">87</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">108</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">124</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">143</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">161</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">180</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">201</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">223</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">70</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">22</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">35</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">43</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">50</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">55</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">59</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">63</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">522</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">234</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">234</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">234</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">235</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">249</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">260</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">271</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">296</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">317</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">365</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">387</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">433</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity, coal and natural gas</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">32</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">21</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">24</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">33</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">37</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Other taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">741</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">60</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">121</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">164</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">243</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">313</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">366</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">467</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">531</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">582</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">697</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">757</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">874</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">24</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">32</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">34</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">34</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">55</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">56</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">59</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">264</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">50</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">79</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">93</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">118</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">140</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">164</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">188</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">208</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">230</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">257</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">282</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">102</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">26</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">28</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Domestic credits and deposits interests</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">239</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">66</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">67</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">70</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">126</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">135</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">139</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">179</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">195</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">238</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Foreign credits and deposits interests</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">6. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">107</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">21</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">40</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">51</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">66</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">91</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">109</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">125</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">152</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">175</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">205</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">221</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">267</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1824</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">151</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">314</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">396</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">499</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">549</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">591</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">945</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">979</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1006</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1338</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1455</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: transfers from EU</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1195</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">149</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">310</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">391</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">490</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">538</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">579</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">631</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">663</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">678</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">750</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">861</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">domestic</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">629</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">311</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">311</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">323</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">581</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">548</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Data on fulfillment of the state budget - revenue have been calculated using the conversion course 1 EUR = 30,1260 SKK and are disseminated in mill. EUR.</Data></Cell>
   </Row>
   <Row ss:Index="41" ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2008 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="43">
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="45">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598488"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598508"><Data ss:Type="String">Budget for the year 2008</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12621</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">729</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1659</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2574</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3508</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4527</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5322</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6220</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7024</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7885</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8865</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9875</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12056</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11300</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">724</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1594</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2438</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3292</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4191</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4895</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5672</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6386</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7112</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7945</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8804</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10449</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1410</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">105</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">212</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">325</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">437</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">556</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">686</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">799</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">918</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1038</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1161</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1458</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">501</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">34</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">68</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">104</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">140</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">177</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">219</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">255</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">294</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">334</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">374</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">467</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1872</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">60</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">140</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">221</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">311</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">402</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">509</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">637</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">726</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">833</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">944</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1106</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1412</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6606</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">529</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1073</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1555</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2048</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2521</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2937</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3370</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3807</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4233</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4780</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5302</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6227</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1696</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">119</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">282</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">430</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">597</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">758</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">893</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1026</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1158</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1295</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1432</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1579</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1741</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3007</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">223</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">485</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">710</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">937</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1158</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1382</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1622</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1846</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2072</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2313</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2545</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2843</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to nonfinancial enterprises</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1234</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">144</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">204</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">255</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">314</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">347</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">386</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">438</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">468</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">579</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">673</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1080</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to EU</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">614</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">153</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">153</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">199</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">244</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">272</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">295</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">315</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">342</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3723</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">429</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">475</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">519</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- other transfers</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">56</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">19</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">21</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">23</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">25</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">27</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">44</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Interests and fees</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">911</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">134</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">242</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">382</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">504</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">691</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">716</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">760</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">799</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">834</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">849</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">861</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">885</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1321</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">63</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">137</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">218</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">340</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">432</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">552</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">642</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">777</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">926</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1076</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1607</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Purchases of nonfinancial assets</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">377</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">43</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">62</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">85</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">115</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">154</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">187</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">212</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">253</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">314</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">499</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Capital transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">944</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">43</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">94</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">156</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">255</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">317</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">398</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">455</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">565</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">673</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">762</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1108</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">246</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">26</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">45</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">65</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">93</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">122</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">141</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">173</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">199</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">218</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">284</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">35</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">22</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">25</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">32</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">35</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to nonfinancial enterprises</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">663</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">66</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">108</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">182</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">214</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">259</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">292</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">367</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">444</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">512</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">789</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-5</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-5</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Data on fulfillment of the sate budget - expenditure have been calculated using the conversion course 1 EUR = 30,1260 SKK and are disseminated in mill. EUR.</Data></Cell>
   </Row>
   <Row ss:Index="68" ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2008 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="70">
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="72">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598368"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598388"><Data ss:Type="String">Budget for the year 2008</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1061</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">433</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">52</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">114</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">258</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-103</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-137</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-20</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">169</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">143</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">262</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">318</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-704</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1061</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-419</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-59</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-183</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">177</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">215</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">100</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-102</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-48</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-167</Data></Cell>
    <Cell ss:StyleID="s20" ss:Formula="=--224"><Data ss:Type="Number">224</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">811</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-611</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-498</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1083</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-943</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-905</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-839</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-809</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-403</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-348</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">74</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">237</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">752</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">192</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">439</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1074</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">760</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1082</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1054</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">909</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">301</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">300</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-241</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-461</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">59</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">-14</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-105</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-75</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-74</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-78</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-80</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-67</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-95</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-95</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-94</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-107</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Data on fulfillment of the state budget - deficit/surplus have been calculated using the conversion course 1 EUR = 30,1260 SKK and are disseminated in mill. EUR.</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>54</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <TopRowVisible>48</TopRowVisible>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>80</ActiveRow>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>40</Row>
    </RowBreak>
    <RowBreak>
     <Row>67</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2009">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="83" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="272.25"/>
   <Column ss:Width="74.25"/>
   <Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="49.5"/>
   <Column ss:Width="53.25"/>
   <Column ss:Index="8" ss:AutoFitWidth="0" ss:Width="51"/>
   <Column ss:AutoFitWidth="0" ss:Width="49.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="53.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="59.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="51"/>
   <Column ss:AutoFitWidth="0" ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2009 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598764"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598784"><Data ss:Type="String">Budget for the year 2009</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13116</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">706</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1411</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2410.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3326.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3945.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4605</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5799.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6441.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7247.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8210.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9260.7999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10540.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9886</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">662</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1167</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1979.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2629.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3112.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3700.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4499.8999999999996</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5049.6000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5717.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6512.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7215.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8024.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2785</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">40</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">173</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">714</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">796.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">890.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1174.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1408.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1526.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1689.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1853.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2017.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2314</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">123</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-60</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-70</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-129.19999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-133.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-81.599999999999994</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-61.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-71.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-57.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-46.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-45.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1770</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">155</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">288</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">385.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">479.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">583.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">691.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">816.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">930.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1042.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1162</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1278.5999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1450.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">212</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">141.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">135.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">108.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">125.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">138.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">143.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">157.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">167</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">172.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">188.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1859</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-220</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-370</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-530.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-743.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-826</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-899.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1016.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1145.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1257</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1375.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1496.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1610.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2455</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">66</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">199</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">663.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">855</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">943</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1165.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1368.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1488.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1627.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1770.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1919.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2129.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">207</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">34</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">44</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">55.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">70.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">80.900000000000006</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">91.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">101.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">109.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">119.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">129.69999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">143.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">155.80000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7032</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">620</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">989</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1257.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1822.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2209</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2510.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3074.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3503.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4005.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4634.3999999999996</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5171.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5681.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4960</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">366</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">399</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">574.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1037.0999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1315.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1508.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1956.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2250.1999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2621.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3116.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3489.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3846.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2072</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">254</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">590</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">682.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">785.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">893.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1001.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1117.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1253.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1383.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1518.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1682.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1835.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1212</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">94</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">168</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">240.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">321.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">406.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">493.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">583.29999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">682</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">774.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">868.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">965.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1052.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">216</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">25</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">39</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">53.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">68.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">83.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">96</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">112.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">128.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">144.19999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">160.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">178.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">192.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">67</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">21.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">27.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">33</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">40.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">46.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">51.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">55.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">59.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">543</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">126</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">368</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">368.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">368.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">369.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">370.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">374.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">386.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">401</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">419</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">462.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">507.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.5999999999999996</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">11.2</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">39</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18.100000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">24.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">84</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">894</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">44</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">118.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">316.60000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">367.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">419.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">483.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">542.70000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">591.79999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">648</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">696</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">828.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">98</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">128.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">128.69999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">133.30000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">141.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">142.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">143.80000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">144.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">145.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">146.30000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">273</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">43.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">81.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">101</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">122.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">148.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">169.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">189.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">211.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">232.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">260.60000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">182</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Domestic credits and deposits interests</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">26.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">33.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">38.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">51.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">54.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">65.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">79.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">93.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Foreign credits and deposits interests</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">219</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">6. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">122</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">21</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">42</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">57.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">77.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">105.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">124.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">143</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">167.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">191.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">213.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">225.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">303.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2336</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">160</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">312.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">380.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">465.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">484.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">816.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">848.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">938.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1050</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1349.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1687.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">453</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">308.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">311</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">311.89999999999998</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">324.39999999999998</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">557</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">564</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">9.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">12.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">18883</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">159</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">310.10000000000002</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">373.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">458.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">475.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">493.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">531.29999999999995</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">604.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">700.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">782.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1080.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Data on state budget revenue are disseminated in mill. EUR since 2009. Starting from 01.11.2009, budgeted revenues decreased on 10 971,2 mill EUR and budgeted deficit increased on -3 154,1 mill EUR.</Data></Cell>
   </Row>
   <Row ss:Index="45" ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2009 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="47">
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="49">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598824"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598844"><Data ss:Type="String">Budget for the year 2009</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14125</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">606</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1596</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2615.3000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3673.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4777.1000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5713.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6713.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7647.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8608.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9747.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10836.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13332</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11898</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">603</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1566</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2496.3000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3447.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4426.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5261.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6043.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6793</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7572.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8435.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9308.2999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11173.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1589</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">119</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">237.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">359.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">484.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">613.79999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">741.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">862.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">984</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1109.9000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1239.9000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1544.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">524</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">39</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">76.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">116.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">156.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">196.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">237.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">277.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">316.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">358.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">401</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">497.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1764</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">58</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">148</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">249.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">359.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">481</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">587</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">697.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">806.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">901.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1014.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1139.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1487.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7022</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">438</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1052</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1642.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2178.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2691.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3238.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3704.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4159.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4663.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5214.6000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5789.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6881.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1864</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">126</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">287</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">465.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">611.70000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">794.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">962</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1102.9000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1234.0999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1372.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1529</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1696.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1959.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3388</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">221</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">499</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">748.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1011.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1260</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1524.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1798</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2052.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2307.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2568.6999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2895.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3177.3</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1078</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">43</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">118</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">234.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">310.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">362.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">414.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">445.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">473.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">551.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">569.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">595.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1087.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s41"><Data ss:Type="String">- foreign transfers - recruitment to EU budget</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">684</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">43</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">140</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">183.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">227.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">254.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">314.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">332.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">373</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">404.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">517.20000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">568.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">612.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- other transfers</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.399999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20.399999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">22.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">25.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">26.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">30.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">32.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">45</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">107</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">208</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">290.10000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">434.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">612.79999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">625.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">662.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">687.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">707.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">738</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">738.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">762.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2227</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">34</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">131.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">237.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">364.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">460</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">680.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">869.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1043.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1317.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1535.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2159</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Purchases of nonfinancial assets</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">486</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">35.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">55.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">72.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">93.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">134.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">164.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">213.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">259.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">305.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">475.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Capital transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1741</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">96.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">182</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">292.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">366.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">546.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">704.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">830.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1058</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1230.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1683.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">387</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">21</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">31.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">48.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">78.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">171.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">206.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">264.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">315.60000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">417</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">24.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">36.4</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1336</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">80.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">159.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">258.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">313.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">452.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">512.70000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">599</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">765.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">885.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1229.0999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-12.6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-11</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-14.6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-9.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-14.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-8.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-5.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-6.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-0.4</Data></Cell>
   </Row>
   <Row ss:Index="72" ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2009 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="74">
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="76">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598704"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286598724"><Data ss:Type="String">Budget for the year 2009</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1009.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">100</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-185</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-205</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-347.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-831.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1108.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-914.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1206.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1360.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1537.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1576.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2791.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1009.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">542</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">501</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">806.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-90.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-50.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-343.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-369.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">386</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-117.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-122.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1144.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-369</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">452</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-134.19999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">200.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">601.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">852.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1218.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1586.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-910.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1305.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1628.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">382</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">535</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">49</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">940.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-291.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-651.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1195.9000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1587.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1200.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">792.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1428.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-483.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">-113</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">-357</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-296</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-459.1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">922.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">1158.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">1257.5</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">1575.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">974.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1419.3</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">1699</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">1646.5</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Data on state budget deficit / surplus are disseminated in mill. EUR since 2009. Starting from 01.11.2009, budgeted revenues decreased on 10 971,2 mill EUR and budgeted deficit increased on -3 154,1 mill EUR.</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Layout x:Orientation="Landscape"/>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>73</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <TopRowVisible>24</TopRowVisible>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>34</ActiveRow>
     <RangeSelection>R35C1:R36C1</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>44</Row>
    </RowBreak>
    <RowBreak>
     <Row>71</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2010">
  <Names>
   <NamedRange ss:Name="Print_Area" ss:RefersTo="='2010'!R1C1:R81C14"/>
  </Names>
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="82" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="275.25"/>
   <Column ss:Width="74.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="51"/>
   <Column ss:AutoFitWidth="0" ss:Width="53.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="51" ss:Span="5"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="58.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="53.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="57"/>
   <Column ss:AutoFitWidth="0" ss:Width="58.5"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2010 in mill. EUR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286591708"><Data ss:Type="String">The name of the item</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286591728"><Data ss:Type="String">Budget for the year 2010</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11867</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">800.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1461.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2511.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3224</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3958.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4877.1000000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6035.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6769.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7540.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8474.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9526.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10900.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7999.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">760.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1131.5999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2004.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2463.8000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2961.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3684.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4517.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5098.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5730</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6472.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7190.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7962.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1599</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">67</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">179.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">583</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">375.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">363.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">623.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">782.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">912.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1048.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1153.4000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1300.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1548.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">148</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-25.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-49.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">42.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-62.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-85.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">42.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">40.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">49.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">62.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">68.099999999999994</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">139</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1425.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">145.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">257.39999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">331.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">410.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">500.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">611</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">741.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">864.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">982.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1109.5999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1236.5999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1418.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">49.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">161.30000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">97.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">63</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-7.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">26.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">33.200000000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">37.200000000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">49.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1326.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-176.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-318.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-386.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-536.20000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-578.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-596.20000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-711.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-841.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-960.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1080.5999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1205.5999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1328.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1316.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">59.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">187.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">491.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">377.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">380.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">524</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">636.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">760.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">876.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">960.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1092.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1257.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">134.69999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">32.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">41.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">49</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">61</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">68.099999999999994</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">79.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">104.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">111.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">122.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">130.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">139.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">152.30000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6345.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">691.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">947.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1414.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2078.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2586.3000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3046.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3717.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4165.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4656.6000000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5290.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5857.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6376.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4394.8999999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">509.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">634.70000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">915.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1426.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1792</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2102.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2612.3000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2887.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3206.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3676.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4077.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4431.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1950.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">181.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">312.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">498.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">652.20000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">794.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">943.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1104.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1277.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1450.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1613.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1779.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1945</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1028.4000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">87.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">151.80000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">223.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">310.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">394.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">480.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">569.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">663.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">758.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">849.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">944.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1032.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">211.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">31.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">57.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">123.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">126.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">130.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">134.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">141.30000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">149.19999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">160</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">172.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">187.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">205.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">55.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">19.399999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">24.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">30.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">37.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">44.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">48.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">51.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">55.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.2000000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">614.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">55.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">87.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">127.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">182.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">229.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">281.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">338.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">398.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">457.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">509.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">559.20000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">610.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.5999999999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8.3000000000000007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">21.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8.1999999999999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">19.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">21.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s33"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">32.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17.100000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20.100000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">23.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">31.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">35.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">583.20000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">38.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">89.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">127.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">193.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">292.89999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">353.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">419.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">484.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">530.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">595.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">642.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">681.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">62.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.2999999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">26.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">42.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">66</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">74.900000000000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">75.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">76.400000000000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">76.900000000000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">77.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">273.60000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">39.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">60.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">88.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">110.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">134</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">158</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">179</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">199.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">220.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">240.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">262.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.399999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Domestic credits and deposits interests</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">71.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">33.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">35.200000000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">45.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">55.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">59</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">73.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">78.400000000000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Foreign credits and deposits interests</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">6. Other nontax revenue</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">154.80000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16.600000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">37.200000000000003</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">50.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">80.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">121</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">134.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">149.69999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">173.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">186.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">226.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">236.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">246.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3284.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">240.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">379.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">566.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">703.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">838.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1098</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1186.9000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1280.0999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1406.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1693.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2257.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">386.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">5.0999999999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">10.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">231.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">232.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">233.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">248.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">407.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">580.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2.2999999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">3.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4.9000000000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">5.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">9.6999999999999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">10.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">13.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2897.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">237.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">375.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">559</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">692.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">824.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">861.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">948.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1039.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1139.0999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1274.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1663.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2010 in mill. EUR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Index="48">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286591768"><Data ss:Type="String">The name of the item</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286591788"><Data ss:Type="String">Budget for the year 2010</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16407</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">777.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2241.6999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3495</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4704</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6036.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7316.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8443</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9592.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10650.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11847.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13037.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15337</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13977.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">774.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2111</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3181.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4246.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5410.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6390</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7343.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8334.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9251.7000000000007</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10279</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11218.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12969.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1555.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">124</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">247.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">370.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">510.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">645.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">777.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">904.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1028.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1154.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1277.9000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1581.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">513.20000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">40.799999999999997</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">80.900000000000006</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">121.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">166.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">209.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">251.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">293.39999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">333.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">374.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">414.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">510.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1741.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">49.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">151.30000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">250.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">344.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">448</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">548.23</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">649.70000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">731.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">809.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">923.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1027.0999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1321.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9022.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">617.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1455.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2135.6999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2844.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3515.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4204.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4856.3999999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5568.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6230.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6970.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7642.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8691</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3562</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">185.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">196.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">789.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1128.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1414.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1709.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1977.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2248.1999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2529.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2854.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3168.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3489.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3679.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">269.10000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">588.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">873.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1161.4000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1449.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1763</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2062.6999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2353.8000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2634</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2968.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3303</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3613.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">920.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">87</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">156.80000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">229.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">279.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">326.60000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">383</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">421.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">522.79999999999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">566.70000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">591.79999999999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">608.79999999999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1035.5999999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to domestic financial institutions</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">853.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">76.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">213.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">243.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">275.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">324.39999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">347.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">394.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">443.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">499.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">555.70000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">560.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">550.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1144.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">102.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">339.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">466.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">565.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">769.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">782.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">812.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">835.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">850.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">855.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">857.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">864.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2429.6999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">133.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">316.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">468.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">629.70000000000005</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">928.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1102.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1261.9000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1403.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1576</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1821.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2368.3000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of nonfinantial assets</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">402.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">21.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">43.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">62.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">104.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">156.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">208.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">239.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">258.10000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">271.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">332.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">440</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2027.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">111.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">272.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">406.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">524.79999999999995</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">772.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">893.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1022.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1145.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1304.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1488.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1928.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">187.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">24.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">57</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">98.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">146.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">235.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">257.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">309.39999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">363</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">415</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">461.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">628.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to individuals and nonprofit institutions</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1827.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">86.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">215.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">306.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">377</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">523.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">623</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">699.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">168.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">875.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1012.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1282.4000000000001</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-11.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-6.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-7.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.2999999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-0.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s32"><NamedCell ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2010 in mill. EUR</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Index="73">
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286591648"><Data ss:Type="String">The name of the item</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286591668"><Data ss:Type="String">Budget for the year 2010</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-4540</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-780.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-983.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1480</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2077.8000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2439.3000000000002</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2408</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2822.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-3110.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-3373.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-3511</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-4436.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">777.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2507.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4936.1000000000004</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7832.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8160.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8536</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9569.7999999999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10257.299999999999</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10865.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11738.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12126</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12407.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">326.39999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-338.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">622.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2324.6999999999998</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2672.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3298.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2629.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2785.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3149.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5263</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5387.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5122.8999999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">451.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2846.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4313.2</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5507.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5487.9</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5237.3999999999996</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6940.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7471.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7716.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6475.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6738.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7284.4</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">-800.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">-1717.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3952.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-6352.6</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-6082.5</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-6096.7</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-7161.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-7434.8</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-7755.3</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-8365.2999999999993</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-8615</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-7971.1</Data><NamedCell
      ss:Name="Print_Area"/></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>50</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <TopRowVisible>60</TopRowVisible>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>81</ActiveRow>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>43</Row>
    </RowBreak>
    <RowBreak>
     <Row>70</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2011">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="81" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="276.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="51.75"/>
   <Column ss:Index="6" ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="3"/>
   <Column ss:Index="10" ss:AutoFitWidth="0" ss:Width="51"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:AutoFitWidth="0" ss:Width="54.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:AutoFitWidth="0" ss:Width="65.25"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2011 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597756"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597776"><Data ss:Type="String">Budget for the year 2011</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13147.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">830.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1758.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2751.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3635.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4396</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5483</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6569.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7343.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8279.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9311.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10238.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12002.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8786.7999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">744.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1242.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1993.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2668.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3187</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4113</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4921.3999999999996</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5526.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6206</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7077.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7800.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8700.2999999999993</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1925.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">94.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">187.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">577.29999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">541.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">579</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">903</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1070</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1238.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1394.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1537.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1660.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1875.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">110.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-15.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-41.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-93.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-100</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">27.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">39.700000000000003</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">41.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">112.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1641.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">161.69999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">285.89999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">374</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">476.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">590</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">719</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">862.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1003.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1143.0999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1288</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1429.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1624.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">102.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">94.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">56.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">23.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">27.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">38.299999999999997</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">46.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">50.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">61.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1633.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-181.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-338</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-465</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-626.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-687</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-737</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-875.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1017.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1153.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1294.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1438.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1574.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1669.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">81.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">192.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">527.20000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">578.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">611</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">827</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">968.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1125.5999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1256.9000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1379.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1486.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1620.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">146</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">27.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">36.299999999999997</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">46.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">56.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">68</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">79</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">90.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">99.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">109.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">118.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">132.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">143.19999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6735.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">646.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1047.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1405.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2113.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2591</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3174</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3808.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4241.1000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4762</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5487</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6084</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6754.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4652.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">477.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">707.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">962.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1496.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1812</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2223</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2682.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2942.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3278.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3826.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4250.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4753.1000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2083.3000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">168.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">339</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">442.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">616.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">779</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">951</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1125.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1298.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1483.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1660.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1833.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2001.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1146.9000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">87.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">156.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">234.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">324.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">413</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">505</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">596.20000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">690.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">789</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">884.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">982.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1073.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">214.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">23.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">35.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">48.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">65.900000000000006</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">97</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">114</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">128.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">147.30000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">164.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">181.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">203.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">54.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">26</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">32.200000000000003</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">38.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">44.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">49.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">53.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">57.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">618.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">47.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">128.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">133</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">190.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">241</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">297</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">354.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">410.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">469.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">526.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">577.20000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">623.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">18.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20.100000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">22.5</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">33.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">23.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">26.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">29.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">32.700000000000003</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">35.799999999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">38.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">21.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">69.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.100000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.399999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">29.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">703.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">46.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">79.900000000000006</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">118.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">208.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">275</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">341</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">459.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">528.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">626</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">666.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">750.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">858.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">99.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">73.099999999999994</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">88.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">89.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">90.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">91.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">111</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">291</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">21.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">40.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">62.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">87.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">109</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">131</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">154.80000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">175.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">204.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">216.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">237.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">260.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Domestic credits and deposits interests</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">79.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">26.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">29.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">33</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">38.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">49.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">55.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Foreign credits and deposits interests</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">6. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">215.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">37.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">97.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">129</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">153</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">196.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">226.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">287.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">309.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">360.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">414.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3657.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">39.799999999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">436.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">640.29999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">759.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">934</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1029</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1188.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1288.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1447.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1567.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1687.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2443.1999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">314</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">11.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">12.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">13.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">26.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">27.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">401.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">5.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">90.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">101.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">3343.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">38.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">433.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">633.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">751.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">924</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1017</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1171.4000000000001</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1269.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1426.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1533.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1651.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2031.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2011 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="48">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597816"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597836"><Data ss:Type="String">Budget for the year 2011</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16957.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">848.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2102.1999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3407.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4654.1000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5964</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7061</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8244.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9365.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10438.299999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11652.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12904.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15278</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14066.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1985.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3022.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4127.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5295</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6262</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7255.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8187</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9096.2999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10152.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11078.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12783.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1463.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">119.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">236.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">356.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">475</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">602</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">724.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">845.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">966.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1090.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1213.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1498.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">490.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">40</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">79.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">119.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">160</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">202</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">242.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">282.39999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">322.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">365.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">406.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">500.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1934.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">117.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">213</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">282.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">386</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">474</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">558.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">639.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">725.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">819.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">936.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1226</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9014.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1464.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2125.8000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2779.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3476</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4174</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4888</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5570.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6219.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6906.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7549.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8551.2000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3799.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">580.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">859.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1161.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1472</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1786</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2070.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2349.8000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2621</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2909</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3135.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3355.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3525.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">588.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">870.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1135.0999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1412</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1706</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1985.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2273.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2544.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2822.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3159.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3463.3</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">963.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">83.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">150.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">202.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">271</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">329</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">427.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">505.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">558.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">627.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">669.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1096.0999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">719.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">211.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">245.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">281</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">321</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">353</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">403.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">441.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">494.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">546.70000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">584.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">635.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1163.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">243.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">368</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">588.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">798</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">810</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">842.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">849</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">862.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">970.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">972.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1006.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2891.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">119.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">387.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">530.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">671</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">803</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">993.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1184.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1344.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1502.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1827.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2465.3000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of nonfinantial assets</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">600.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">89.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">147.69999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">172</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">195</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">233.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">252.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">278.10000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">302</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">339.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">500.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2291.1999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">103.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">297.60000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">382.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">499</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">608</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">759.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">931.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1066.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1200.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1488.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1995.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">224</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">40.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">101.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">129.80000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">174</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">218</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">263.39999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">341.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">395.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">446.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">525</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">654.20000000000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">21.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">29.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">39.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">53.7</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2067.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">62.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">192</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">248.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">320</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">381</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">480.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">571.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">548.29999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">722.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">922.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1285.4000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">817.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-6.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.9</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-0.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2011 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597696"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597716"><Data ss:Type="String">Budget for the year 2011</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-3809.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-17.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-344.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-655.20000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1018.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1567.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1577.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1675</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2022.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2158.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2341.3000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2665.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-3275.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-543.20000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">501.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">564.70000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1151.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1401.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1661.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">144.69999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1731.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1957</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2289.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2736.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3029.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-547.20000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">937.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">928.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">951.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1179.4000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1513.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1213.9000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1313.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1563.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1775.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1829.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2234.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-435.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-364.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">200.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">221.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">147.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">230.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">418.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">393.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">513.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">907.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">795.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">560.9</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">-157.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">90.5</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-133.1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">166.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-83.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">230.3</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">290.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">201.9</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">51.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-71.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">246.4</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>51</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <TopRowVisible>12</TopRowVisible>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>69</ActiveRow>
     <RangeSelection>R70:R71</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>43</Row>
    </RowBreak>
    <RowBreak>
     <Row>70</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2012">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="80" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="49.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="3"/>
   <Column ss:Index="9" ss:AutoFitWidth="0" ss:Width="49.5" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60" ss:Span="1"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2012 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286588684"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286588704"><Data ss:Type="String">Budget for the year 2012</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13624.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1022.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1496.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2467.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3747.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4331.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5247.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6287.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7104.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8202.2000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9502.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10417.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11830</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9228</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">977.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1325.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1933</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3292.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4039.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4917.6000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5575.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6185.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7018.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7765.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8463.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2257.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">134.19999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">270.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">535</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">857.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">768.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1047.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1307.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1456</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1587.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1737.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1889.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2134.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">226.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-22.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-16.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.399999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">19.600000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-66.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">52.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">72.599999999999994</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">85.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">109</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">123.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">144.19999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">234.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1793.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">164.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">299.60000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">400.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">520.70000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">659.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">801.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">945.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1094.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1241.4000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1385.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1534.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1746.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">114.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">84.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">115.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">22.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">39.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">54</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">57.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">66</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">72.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">75.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">87.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1681.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-194.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-330.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-467.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-616.70000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-748.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-788.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-927.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1066.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1198.4000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1334.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1466</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1598.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1863.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">122.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">242.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">458.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">764.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">750.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">898.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1128.4000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1252.0999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1349.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1474.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1590.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1733</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">167.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">33.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">44.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">59.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">73.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">85.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">85.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">106.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">118.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">128.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">139.80000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">154.69999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">167.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6867.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">833</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1042.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1381</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2124.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2501</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2966.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3580.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4087.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4563.8999999999996</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5236.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5828.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6287.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4805.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">666.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">748.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">924.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1496.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1725.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2016.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2457.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2781.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3085.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3606.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4003.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4307.1000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2061.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">166.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">293</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">456.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">627.70000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">775.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">949.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1123</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1305.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1478.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1630</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1825</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1980</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1102.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">84.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">159.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">237</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">327</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">407</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">497</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">585.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">678.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">773.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">860.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">958.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1043.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">198.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">24.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">36.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">51.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">69.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">83.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">98.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">114.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">129.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">146.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">161.30000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">178.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">199.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">56.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">19.100000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">25.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">31.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">38.200000000000003</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">44.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">49</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">52.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">56.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">652.29999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">47.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">80.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">141.19999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">196.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">242.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">302.60000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">361.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">428</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">479.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">521.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">593.20000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">635.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">11.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">29.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">11.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.600000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">18.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">22.6</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">40.700000000000003</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17.399999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.600000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">25</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">30.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">43.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">795.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">44.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">80</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">146.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">217.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">318.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">356.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">413</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">486.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">535.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">592.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">641.29999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">695.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">118.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">50.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">51.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">67.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">68.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">69.099999999999994</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">80.400000000000006</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">70.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">72.099999999999994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">351.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17.899999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">36.200000000000003</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">63.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">85.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">106</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">133.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">156.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">177</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">203.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">226.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">256.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">284.39999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13.1</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">45.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20.100000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">30.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">270.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">21.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">37.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">63.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">108.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">154.19999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">162</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">177.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">213.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">234.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">256.10000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">275.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">295.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3600.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">90.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">388</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">528.70000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">720.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">851.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">956.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1042.9000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1480.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1891.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2010.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2670.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">517.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">5.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">369.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">371</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">371.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">532.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">5.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">5.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">9.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">11.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">3083</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">87.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">382.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">520.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">710.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">839.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">942.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1026.9000000000001</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1102.9000000000001</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1511.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1628.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2127.3000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2012 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="47">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286588744"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286588764"><Data ss:Type="String">Budget for the year 2012</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17300</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">924.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2342.3000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3623.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4919</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6491</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7573.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8525.7000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9780.2999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10787.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11968.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13161.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15640.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14857.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">919.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2221</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3345.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4499.6000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5921</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6912.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7703.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8769</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9632.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10619.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11607.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13658.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1486.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">119.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">239</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">365.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">486.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">613</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">734.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">855.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">976.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1097.9000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1223.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1513.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">497.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">40.200000000000003</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">79.900000000000006</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">122.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">162.69999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">203.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">244.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">285</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">325.10000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">367.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">409.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">505</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2018.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">70.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">150.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">273.60000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">364.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">446.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">520.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">615.20000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">727.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">805.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">916.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1016.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1300.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9468.7000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">671.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1573.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2302.6999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3022.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3753.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4487.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5026.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5816.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6441.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7068.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7746.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9090.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">305.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">614.20000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">928.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1237.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1568.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1904</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2061.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2357.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2597.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2845.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3091.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3354.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">265.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">599.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">888</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1168.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1457.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1763.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2056.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2347.1999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2631.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2910</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3260.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3653.5</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">40</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">137.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">207.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">278.60000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">341.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">403.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">463.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">616.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">663.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">721.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">765.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1403.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">60.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">222.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">278.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">337.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">385.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">415.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">444.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">495</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">548.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">591</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">627.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">678.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1386.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">176.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">337</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">450.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">624.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1071.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1087.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1082.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1083.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1083.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1169.9000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1211.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1248.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2442.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">123.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">279.60000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">423.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">573.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">680.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">825.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1014</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1157.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1350.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1556.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1983.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of nonfinantial assets</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">689.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">41.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">81.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">107</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">126.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">149.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">225.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">257.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">299.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">363</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">460.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1753</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">112.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">238.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">342</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">466.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">553.70000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">676.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">788.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">899.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1050.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1193.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1523</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">49.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">114.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">153.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">201.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">241.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">285.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">337.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">386.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">433</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">499.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">593.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">36.200000000000003</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">42</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">50.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">62.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">70.099999999999994</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">62.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">117.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">179.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">245.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">290.60000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">359.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">413.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">469.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">565.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">629.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">857.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3.1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-18.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1.9</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1.6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2012 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="74">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286588624"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286588644"><Data ss:Type="String">Budget for the year 2012</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-3675.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">97.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-846</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1155.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1171.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2159.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2325.8000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2238.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2675.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2585.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2466</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2743.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-3810.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">378.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1366.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2620.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2982.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2944.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2684.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2286.3000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2909</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2691.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3111.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3566.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5260.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1226.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1927</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2367.6999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3061.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3358.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3393.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3538.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4057.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4207.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4090.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5157.3999999999996</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4791</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-847.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-560.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">252.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-619</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-414.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-708.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1251.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1148.9000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1515.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-976</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1590.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">469.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">-476.4</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">-520.9</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1464.6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1811.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-784.6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-358.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-47.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-233.5</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-106.1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-645.5</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-823.3</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1450.1</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <TopRowVisible>12</TopRowVisible>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>36</ActiveRow>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>42</Row>
    </RowBreak>
    <RowBreak>
     <Row>69</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2013">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="81" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="49.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="3"/>
   <Column ss:Index="9" ss:AutoFitWidth="0" ss:Width="49.5" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60" ss:Span="1"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2013 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286592380"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286592400"><Data ss:Type="String">Budget for the year 2013</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13916.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">840.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1518.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2376.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3428.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4170.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5082.3999999999996</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6174.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6973.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7945.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9226.7999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10502.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12796.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8912</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">800.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1284.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1970.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2834.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3401.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4155.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5054</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5701.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6494.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7454.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8238.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9134.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2365.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">152.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">308.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">612</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">813.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">839.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1055.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1359.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1520.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1770.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1967.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2085.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2394</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">237.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-7.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-25.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-33.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-35.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">33.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">57.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">75.099999999999994</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">93.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">116.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">133.19999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">213.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1816.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">182</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">322.10000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">422.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">541.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">679.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">820.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">970.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1121.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1266.0999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1415.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1565.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1770</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">93.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">81.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">74.400000000000006</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">32.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">42.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">49.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">52.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">61.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">68.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">71.900000000000006</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">81.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1672.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-194.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-357.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-499.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-649.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-746.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-830</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-962.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1099.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1234.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1367.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1504.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1638.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1943.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">123.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">269.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">533.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">762.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">779.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">918.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1188.9000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1321.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1536.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1701</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1791.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2002.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">184.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">37.200000000000003</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">63.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">73.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">84.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">94.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">103.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">113.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">124.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">141</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">150.69999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">161.30000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">177.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6481.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">645.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">971.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1351.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2012.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2550</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3085.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3678.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4163.1000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4703.1000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5463.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6126.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6711.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4462.8999999999996</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">483.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">667.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">912.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1416.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1798.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2158.1999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2586.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2883.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3245.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3822.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4315</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4734.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2018.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">161.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">303.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">439.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">595.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">751.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">927.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1091.9000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1279.5999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1457.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1640.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1811.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1977</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1074.0999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">78.599999999999994</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">150.19999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">220.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">300.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">385.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">476.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">565</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">663.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">759</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">850</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">951.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1042.0999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">203.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20.399999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">36</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">50.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">68.599999999999994</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">82.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">99.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">113.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">130.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">146.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">162.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">181.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">200.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">54.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">18.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">25</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">30.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">37.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">43.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">47.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">51.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">55.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">640.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">52.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">98.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">141.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">191.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">239.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">298.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">351.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">414.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">472.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">541.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">584.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">631.70000000000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">11.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">22.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">15.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">18.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">19.899999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">21.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">23.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">25.6</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">47.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">25</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">984.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">35.299999999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">84.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">138.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">215.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">304.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">358.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">433.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">503.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">598.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">668.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">745.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1283.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">97.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">19.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">23.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">29.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">30.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">31.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">31.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">40.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">47.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">435.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">37.299999999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">60.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">86.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">113.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">141.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">180.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">204.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">226.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">254.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">279</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">311.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">123.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">476.2</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">317.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">42.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">71.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">121.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">165.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">187.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">216</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">257.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">327.60000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">365.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">400.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">428.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4019.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">150.19999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">268</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">378.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">464.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">568.29999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">686.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">768.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">852</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1103.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1518.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2378.6999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">455.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">5.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">12.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">14</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">15.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">135.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">436.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">193.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">5.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">9.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">10.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">3563.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">148.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">263.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">371.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">455.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">557.29999999999995</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">667.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">747</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">829.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">959.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1072.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2175</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2013 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="47">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286592440"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286592460"><Data ss:Type="String">Budget for the year 2013</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17001.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">902.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2232.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3329.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4504.6000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5771.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6747.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7799.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8890.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9922.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11198.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12465.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14819.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14055.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">875.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2132.6999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3127.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4212.6000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5335.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6232.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7176.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8096.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8941.2000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10004.799999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11047.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12968.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1481</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">120.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">238.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">359.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">482.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">613.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">743.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">867.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">995.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1122.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1256.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1548.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">499.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">41.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">82.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">124</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">165.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">210.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">256.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">300.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">346.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">393.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">441.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">544.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2289</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">38.299999999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">174.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">260.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">350</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">427</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">508</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">598.79999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">726</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">800.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">908.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1004.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1282.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8459.7999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">672.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1478.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2118.6999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2780.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3433.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4075.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4728.1000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5330</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5920.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6545</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7234.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8426.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2670.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">243.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">494.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">737.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">988.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1229.4000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1458.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1703.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1912.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2123.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2357.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2607.3000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2822.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3792.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">283.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">616.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">903.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1194.0999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1486.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1778</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2064.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2349</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2628.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2910.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3259</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3590.9</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1206</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">38.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">111.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">164.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">225.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">287.89999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">352.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">411.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">463.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">508.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">582.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">642.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1216.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">788.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">106.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">256</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">313.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">372</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">429.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">486.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">547.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">604.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">659.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">693.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">724.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">795.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1326.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">164.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">317.39999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">427.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">599</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">825.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">825.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">849.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">872</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">879.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1034.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1111.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1165.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2946.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">27.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">101.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">204.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">301.39999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">441.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">518.79999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">629.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">802.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">993.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1198.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1421.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1854</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of nonfinantial assets</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">433.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">21.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">36.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">47.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">62.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">89.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">118.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">140.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">174.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">221.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">441.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2512.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">26.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">95.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">183</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">264.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">393.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">456.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">540.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">683.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">852.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1023.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1199.9000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1412.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">645.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">46.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">75.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">111.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">150</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">182.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">226.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">260.89999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">311.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">361.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">410.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">518.20000000000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">27.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">5.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">22.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">24.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">25.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">38.9</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1837.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">43.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">99.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">143.80000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">231.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">258.10000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">293.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">399.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">516.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">636.20000000000005</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">761.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">852.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-0.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-9.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-6.3</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-12</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2013 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="74" ss:AutoFitHeight="0">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286592320"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286592340"><Data ss:Type="String">Budget for the year 2013</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="m2143286592360"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-3085.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-62.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-713.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-952.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1076.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1061.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1664.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1625.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1916.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1977.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1971.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1963</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2023.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">736.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1806.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2140.1999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2419</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2739.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2862.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2855.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2412.3000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2564.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3738.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3985.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4250</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-27</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3416.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2688.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3171.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4261.6000000000004</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4523.6000000000004</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3994.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3862.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3834</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3218.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2971</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2339</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">763.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1610</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-548.29999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-752.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1522.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1661.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1138.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1450.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1269.5999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">519.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1014.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1911</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">-673.6</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">-1092.9000000000001</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1187.5</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1342.9</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1137.9000000000001</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1197.4000000000001</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1230</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-495.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-587.20000000000005</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1767</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2022.3</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2226.6999999999998</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <TopRowVisible>21</TopRowVisible>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>34</ActiveRow>
     <RangeSelection>R35C1:R36C1</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>42</Row>
    </RowBreak>
    <RowBreak>
     <Row>69</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2014">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="81" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="49.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="3"/>
   <Column ss:Index="9" ss:AutoFitWidth="0" ss:Width="49.5" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2014 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286593052"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286593072"><Data ss:Type="String">Budget for the year 2014</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">14&#160;108,30</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">959.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;681,80</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;586,70</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">3&#160;457,70</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">4&#160;365,40</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">5&#160;349,60</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">6&#160;356,30</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7214.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8788</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9720.7999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10811.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12496.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">8&#160;690,50</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">876.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;413,70</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;119,50</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;786,30</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">3&#160;423,80</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">4&#160;291,90</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">5&#160;161,60</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5783.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6579.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7435</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8329.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9293.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">1&#160;808,00</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">171.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">301.10000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">690.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">708</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">790.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;129,30</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;358,90</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1483.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1710.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1858.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2013.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2331.3000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">219</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-4.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-14</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">45.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-24.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-0.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">73.400000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">90.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">98.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">117.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">140.30000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">156</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">239.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="String">1&#160;834,20</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">182.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">333.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">442.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">569.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">719.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">873</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;035,10</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1192.4000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1345.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1506.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1666.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1886.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">108.1</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">9.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">90.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">63</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">25.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">45.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">54.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">57.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">66.900000000000006</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">72.400000000000006</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">75.599999999999994</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">85.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="String">-1&#160;723,30</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-190.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-356.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-487.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-656.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-745.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-845.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-999.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1152</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1294.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1438.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1586.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1732.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="String">1&#160;435,00</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">132.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">258.60000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">574.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">651.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">699.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">950.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;153,10</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1259.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1453.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1568.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1696.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1917</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">154</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">43.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">56.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">70.099999999999994</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">81</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">92.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">105.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">115.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">126</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">139.30000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">149.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">160.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">175.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">6&#160;838,80</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">702</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;107,80</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;421,40</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;068,20</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;620,00</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">3&#160;147,00</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">3&#160;784,70</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4279.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4845.6000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5550</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6286.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6929.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="String">4&#160;901,70</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">531.79999999999995</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">797.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">974.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;458,80</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;849,50</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">2&#160;209,60</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">2&#160;664,00</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2969.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3363.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3894.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4445.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4919.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="String">1&#160;937,00</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">170.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">309.89999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">446.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">609.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">770.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">937.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;120,70</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1310</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1482.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1655.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1841.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2009.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="String">1&#160;027,60</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">81.900000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">156.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">230.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">314.39999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">404.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">495.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">588.29999999999995</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">686.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">779.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">873.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">977.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1070.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">194</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">21.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">35.700000000000003</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">49.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">66.400000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">81.900000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">97.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">113.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">129.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">145.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">162.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">180.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">201.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">55.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">10.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">14.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">20.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">25.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">31.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">37.799999999999997</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">43.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">47.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">51.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">55.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">614.5</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">56.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">99.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">141.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">194.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">241.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">294.39999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">359.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">426.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">482</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">536.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">593.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">641</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">16.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">5.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">8.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">9.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">10.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">11.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">12.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">13.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">14</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">23.4</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">3.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">9.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">11.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">13</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">14.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">15.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">16.399999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.600000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">18.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">20.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">22.8</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">27.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.5999999999999996</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">12.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">15.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">17.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">25.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">28.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">31.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">16.2</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">1&#160;397,80</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">71.400000000000006</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">243.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">401.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">554.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">710.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">785.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">852.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1012.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1513.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1569.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1612</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1637.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">181.8</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">40.799999999999997</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">41.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">81.099999999999994</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">90.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">93.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">103.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">172</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">619.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">620</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">621.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">623</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">328.1</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">18.899999999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">41</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">67.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">105.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">135.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">161</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">192.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">216.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">239.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">271.10000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">299.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">326.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">277.3</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">96.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">97.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">96.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">96.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">96.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">97.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">98.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">100.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">101.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">103.6</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">10.7</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">599.9</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">49.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">157.19999999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">193.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">267.10000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">385.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">430.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">454</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">519</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">548.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">570.29999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">581.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">575</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">4&#160;020,00</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">11.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">24.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">65.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">117</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">230.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">272.10000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">342.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">418.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">695.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">716</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">870.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1566.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">846.8</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">257</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">258.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">259.10000000000002</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">299.10000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">9.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">9.6999999999999993</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="String">3&#160;173,20</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">10.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">22.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">61.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">111.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">223.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">262.10000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">330.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">405.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">430.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">449</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">602.29999999999995</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1257.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s45"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s45"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2014 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="47">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286593112"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286593132"><Data ss:Type="String">Budget for the year 2014</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">17&#160;391,90</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;082,30</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;558,90</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">3&#160;672,50</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">4&#160;973,90</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">6&#160;244,40</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">7&#160;319,40</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">8&#160;509,00</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9633.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10628.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11844.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13116.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15420.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">14&#160;863,20</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;058,20</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;455,80</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">3&#160;433,40</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">4&#160;646,10</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">5&#160;798,90</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">6&#160;725,50</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">7&#160;694,30</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8640.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9497.2999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10485.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11503</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13441.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;531,90</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">129</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">253</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">382.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">510.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">647.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">782.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">917.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1047.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1178</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1331.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1626</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">532.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">45.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">90.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">136.80000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">182.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">229.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">278.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">326.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">372.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">420.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">474.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">579.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;508,20</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">157.19999999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">307.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">375.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">450.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">542.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">626.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">714.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">842.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">916</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1014.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1125.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1444</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">8&#160;892,30</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">676.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;475,30</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;192,80</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;884,00</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">3&#160;536,00</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">4&#160;194,20</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">4&#160;880,50</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5494.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6101.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6727.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7367.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8511.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">3&#160;056,40</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">276.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">540.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">822.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;091,20</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;363,50</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;652,90</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;971,70</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2253.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2531.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2927</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3142</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3419</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">3&#160;648,30</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">275.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">593.70000000000005</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">898.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;203,90</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;470,70</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;753,40</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">2&#160;042,80</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2314.3000000000002</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2591.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2867.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3213.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3510.7</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;339,40</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">38.299999999999997</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">91.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">162.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">220.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">269.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">299.89999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">334</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">359.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">389.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">315.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">339.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">847.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">846.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">86.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">249.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">309.89999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">368</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">432.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">486.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">530.79999999999995</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">566.29999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">588</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">617.20000000000005</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">671.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">733.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;398,20</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">223.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">498.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">521.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">792.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;027,90</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;027,90</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;038,00</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1060</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1060</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1145.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1203.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1280.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;528,70</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">25.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">106.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">241.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">331.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">448.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">595.79999999999995</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">816.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">998.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1133.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1361.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1615.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1979.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of nonfinantial assets</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">319.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">8.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">33.700000000000003</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">54.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">78.099999999999994</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">98.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">135.69999999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">177.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">212.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">256.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">306.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">389.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">510.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">2&#160;209,20</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">17.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">72.900000000000006</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">186.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">253.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">349.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">460.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">639.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">785.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">876.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1055.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1225.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1468.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">320.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">13</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">27.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">61.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">80.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">121.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">156.80000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">293.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">359.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">422.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">562.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">791.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1142.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">25.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">11.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">13.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">17.600000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">18.600000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">19.399999999999999</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">19.899999999999999</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">22.3</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;859,80</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">43.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">121.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">166.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">217.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">291.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">332</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">408.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">434.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">473.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">414.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">303.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1.8</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-3.5</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-3.7</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2.6</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1.9</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1.5</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-5.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1.6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-0.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2014 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="74">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286592992"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286593012"><Data ss:Type="String">Budget for the year 2014</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">-3&#160;283,60</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-122.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-877.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">-1&#160;085,80</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">-1&#160;516,20</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">-1&#160;879,10</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">-1&#160;969,70</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2152.6999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2419.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1840</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2123.8000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2305</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-2923.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">113.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">663.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">780.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">1&#160;526,40</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">3&#160;402,90</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="String">3&#160;567,00</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4494</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6280</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4775.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6488.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6857.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8697.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;764,00</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;371,90</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;660,20</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;300,50</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;517,40</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;590,60</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1732.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1732.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1317.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1744.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2131</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2702.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">-1&#160;650,90</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-708.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-879.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">225.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;885,50</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="String">1&#160;976,40</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2761.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4547.8999999999996</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3458.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4744.3999999999996</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4726.3999999999996</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">5994.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">213.4</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">305</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="String">-1&#160;523,80</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="String">-1&#160;597,30</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2341.3000000000002</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3860.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2935.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4364.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4552.3999999999996</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-5773.7</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <TopRowVisible>18</TopRowVisible>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>34</ActiveRow>
     <RangeSelection>R35C1:R36C1</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>42</Row>
    </RowBreak>
    <RowBreak>
     <Row>69</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2015">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="81" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="49.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="3"/>
   <Column ss:Index="9" ss:AutoFitWidth="0" ss:Width="49.5" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2015 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286591036"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286591056"><Data ss:Type="String">Budget for the year 2015</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">14494.9</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1011.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1700.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2806.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4082.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4960.8999999999996</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6395.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7906.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9318.2999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10518.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12023.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13752.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16233.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">10037.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">804.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1371</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2386</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3307.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3908.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4943.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6028.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6829.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7618.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8570</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9598.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10612.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2491.1</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">117</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">237.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">742.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">921.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">958.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1398</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1710.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1864.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2105.8000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2276.6999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2503.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2833.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">40.4</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-23.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-54.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-17.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-93.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-112.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-27.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-23</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-33.299999999999997</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-29.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-23</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-12.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">64</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2000.3</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">194.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">354.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">473.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">613.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">779.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">944.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1118.9000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1293.5999999999999</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1459.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1632.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1813.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2059.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">89.4</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">5.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">9.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">101.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">91.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">32.700000000000003</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">57.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">73.400000000000006</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">74.400000000000006</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">84.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">89.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">92.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">102.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-2049.3000000000002</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-223.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-419</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-592.20000000000005</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-798</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-924.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-1029.9000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-1215.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1401.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1572.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1744.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1918.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-2098.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2305.1</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">103.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">244.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">699</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">944.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">990.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1331.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1630.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1784.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2008.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2163.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2368.8000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2607.8000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">145.6</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">37</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">48.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">60.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">70</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">80.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">94.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">103.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">113.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">126.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">136.30000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">147.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">162</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">7496.2</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">685</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1128.9000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1637.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2377.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2937.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3531.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4301.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4945.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5492</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6269.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7068.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7749.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">5254.6</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">479.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">756.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1109</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1665.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2049.6999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2463.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3036.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3479.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3832.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4418.3999999999996</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">5024.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">5510.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2090.9</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">176.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">316.89999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">461.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">636.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">807.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">976.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1165.4000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1361.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1546.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1728.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1914.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2096.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1104</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">88.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">162.69999999999999</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">244.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">336.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">430.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">523</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">622.70000000000005</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">728.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">826.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">927.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1034.4000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1132.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">205.2</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">21.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">35.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">49.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">68.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">83</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">98</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">114.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">131</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">147.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">164.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">183</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">203.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">57.2</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">10.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">15.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">19.600000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">24.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">31.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">38.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">44.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">49.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">53</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">57.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">678.9</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">56.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">101.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">143.30000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">197.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">252.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">306.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">369.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">434.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">496.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">553</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">607.29999999999995</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">661.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">17.2</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">6.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">8.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">9.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">11.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">12.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">13.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">23.5</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">6.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">8.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">11.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">13</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">14.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">15.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">16.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">17.600000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">18.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">20.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">23.1</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">150.69999999999999</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">29.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">55.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">66.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">75.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">80.900000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">91</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">99.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">105</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">112.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">123.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">129</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">142</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">30.4</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">8.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">11.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">13.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">15.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18.100000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">23.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">26.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">29</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">19.8</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1144.2</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">47.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">123.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">173</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">407.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">500.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">658.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">717.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">842.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1058.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1119.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1199.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1274.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">476.1</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">142.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">151.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">254.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">255.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">284.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">445.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">446.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">478</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">489.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">327.2</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">20.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">40.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">64.099999999999994</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">92.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">120.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">146.69999999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">178.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">205.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">232.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">263.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">288.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">315.60000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">75.8</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10.7</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">262.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">25.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">77.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">102.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">167.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">219.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">244.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">269.10000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">337.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">364.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">392.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">413.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">443.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">3313.2</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">159.30000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">206</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">247.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">367.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">552.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">793.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1161.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1646.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1841.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2334.1999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2954.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4346.8999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">40.799999999999997</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">13.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">14.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">20.6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">54.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">8.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">11.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">12.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">12.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">3272.4</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">158.19999999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">202.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">242.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">360</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">543</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">780.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1145.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1627</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1818.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2308.6999999999998</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2921.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">4280.1000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s45"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s45"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2015 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="47">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286591096"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286591116"><Data ss:Type="String">Budget for the year 2015</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">17478.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1071.9000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2380.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3757.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5073.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6487.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7738.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">9093.2000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10398.799999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11695.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13229.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14933.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18166.400000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">14931.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1003.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2211.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3364.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4512.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5597.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6568.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7515.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8411.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9254.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10290.700000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11437</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13507.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1545.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">130.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">257.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">386.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">516.79999999999995</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">661.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">802</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">934.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1066.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1200.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1361.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1677.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">540.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">48</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">93.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">140.30000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">187.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">238.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">289.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">336.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">384</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">433.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">491.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">604.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2446.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">46.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">175.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">278.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">379.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">476.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">580.79999999999995</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">698.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">874.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">974.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1134.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1265.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1599.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">9106.2000000000007</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">634.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1414.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2193.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2896</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3550.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4221.8999999999996</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4859.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5384</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5933.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6513.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7226.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8466.2999999999993</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3264.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">273</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">580.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">919.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1238.4000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1522.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1817</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2081.8000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2253.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2462.6999999999998</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2672.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2888.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3187.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3917.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">273.39999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">599.79999999999995</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">894.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1177.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1453</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1750.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2062.3000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2340.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2633.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2923.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3338.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3691.7</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1066.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">18.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">43.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">122.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">162.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">200.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">234.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">264.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">297.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">327</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">359.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">396.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">918.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">854.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">69.900000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">190.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">256.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">317</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">375.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">420</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">448.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">491.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">509.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">556.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">601.20000000000005</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">666.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1292.9000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">320.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">443.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">540.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">710.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">865.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">865.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">865.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">882</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">895.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1008.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1092</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1160</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2546.8000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">70.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">172.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">398.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">563.79999999999995</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">892.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1173.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1581.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1990.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2443.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2941.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3499.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4658.8999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of nonfinantial assets</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">363.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">24.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">70.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">123</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">228.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">309.10000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">376.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">496.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">623.70000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">725.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">869.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1289.4000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2183.1999999999998</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">63.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">147.30000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">327.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">440.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">664</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">864.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1205.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1494.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1820.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2216.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2630.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3369.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1318.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">38.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">82.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">184.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">252.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">419.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">535.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">788.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">954.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1324.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1555.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1811.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2312.3000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">57.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">4.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">18.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">19.600000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">21.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">23.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">25</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">31.7</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">804.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">25.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">63.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">139.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">182</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">237.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">318.10000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">395.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">516.79999999999995</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">470.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">634.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">790.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1022.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1.8</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-3.1</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-4.8</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-3.1</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2.5</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-3.4</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-3.6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.9</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-0.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2015 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="74">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286590976"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286590996"><Data ss:Type="String">Budget for the year 2015</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-2983.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-60.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-680</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-951.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-990.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-1526.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-1343.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1186.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1080.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1176.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1205.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1181.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1932.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3702.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5692.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">8627.2999999999993</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">9893</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">10801.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">12358</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13269.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14017.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15809.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16497.599999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17299</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">17829.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1858.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2058.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2349.3000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2575.1999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2791.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2978.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2978.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2952.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2931.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3118.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3331</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3096</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1844.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3633.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">6278</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7317.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">8009.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">9379.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">10291.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">11064.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12878.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">13379.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">13968</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">14733.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-3642.4</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-5012.7</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-7675.6</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-8902.2000000000007</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-9274.9</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-11014.9</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-12083.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-12936.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-14633.1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-15292.1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-16117.6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-15896.7</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>5</ActiveRow>
     <ActiveCol>3</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>42</Row>
    </RowBreak>
    <RowBreak>
     <Row>69</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2016">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="81" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Index="4" ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="3"/>
   <Column ss:Index="9" ss:AutoFitWidth="0" ss:Width="49.5" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2016 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596076"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596096"><Data ss:Type="String">Budget for the year 2016</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">14276.8</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">910.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1560.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2655.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4026.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5094.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6564.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7744.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8859.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9794.2999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11131.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12327.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14275.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">10993.8</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">858.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1432.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2437.6999999999998</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3234.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4186.1000000000004</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5358.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6339.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7250.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8113.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9207.2000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10075.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11068.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">3010.4</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">121</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">290.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">805.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">917.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1196.4000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1724.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2057</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2350.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2606.1999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2853.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3033.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3358.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">18</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-39.700000000000003</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-73.400000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-56.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-183.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-105.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-72</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-81.599999999999994</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-93.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-86.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-85.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-84.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-8.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2154.6999999999998</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">210.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">386.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">523.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">687.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">869.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1049.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1238.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1425.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1612.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1804.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2000.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2266.1999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">108.6</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">6.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">13.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">104</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">39.799999999999997</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">36.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">68</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">81.099999999999994</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">83.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">94.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">100.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">103.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">113.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-2245.3000000000002</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-256.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-473.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-683.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-910.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-1011</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-1189.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-1400.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1602.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">-1792.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1990.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-2188.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-2387.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2825.6</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">118.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">312</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">794.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1024.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1215.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1695.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2028.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2321.1999999999998</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2553.6999999999998</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2790.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2959.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3187.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">166.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">42.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">52.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">67.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">76.400000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">86.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">100.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">109.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">123.1</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">138.69999999999999</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">148.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">157.80000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">179.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">7948.3</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">735</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1136.5999999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1624.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2306.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2977.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3618.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4263.8999999999996</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4878.6000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5484.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6328</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7014</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7680</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">5647.5</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">520.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">754</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1079.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1565.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2053.8000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2501.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2949.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3369.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3762.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4408.1000000000004</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4902.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">5368.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2160.3000000000002</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">187.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">325.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">479</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">667.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">842.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1027.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1215.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1403.9</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1607.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1796</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1982.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2170.6999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1187.5999999999999</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">94.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">175</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">258.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">355.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">455.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">557.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">660.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">764.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">872.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">977.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1084.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1190</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">208.9</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">23.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">36.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">52.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">71.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">84.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">100.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">117.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">132.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">150.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">167.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">186</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">209</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">57.3</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">10.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">15.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">20.100000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">25.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">32.299999999999997</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">38.299999999999997</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">44.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">49.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">53.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">57</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.5</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">664.7</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">59.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">96.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">142.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">206.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">261.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">319.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">378.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">440.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">509</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">568.70000000000005</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">621.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">673.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">13.1</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">4.5999999999999996</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">5.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">8.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">9.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">10.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">11.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">12.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">23.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">11.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">13.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">14.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">16.100000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">17.100000000000001</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">18.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">19.600000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">21.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">24.1</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">140.5</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">27.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">56.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">65.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">73.599999999999994</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">80.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">90.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">99.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">105.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">115.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">123.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">129.19999999999999</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">140.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">23.4</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">9.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">12.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">14.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">17.600000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">24.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">26.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">29.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">11.7</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1107.5999999999999</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">51</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">110.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">162</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">253.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">318.39999999999998</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">391.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">467.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">579.79999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">633.70000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">851.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1149.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1217.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">461.4</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">11.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">12.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">13.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">36.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">72.900000000000006</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">73.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">228.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">484.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">492</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">324.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">25.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">48.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">74.400000000000006</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">106.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">135.19999999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">162.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">194.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">218.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">245.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">274.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">302.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">328.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">43.3</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11.2</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">9.6</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">268.8</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">23.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">58.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">80.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">130.80000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">165.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">207.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">227</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">278.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">304.10000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">336.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">350.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">376.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2175.4</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">17.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">56.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">538.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">589.79999999999995</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">814.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">938</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1029.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1046.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1072.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1102.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1989.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">32.200000000000003</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">40.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">9.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2143.1999999999998</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">16</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">53.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">535.70000000000005</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">585.70000000000005</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">808.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">929.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1017.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1032.5</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1056.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1085.0999999999999</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1939.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s45"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s45"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2016 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="47">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596136"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596156"><Data ss:Type="String">Budget for the year 2016</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">16247.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">901.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2394.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3534.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4672.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6205.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7300.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">8368.7000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9470.7000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10438.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11551.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12949.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15256.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">14352.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">895.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2253.8000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3203.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4207.3999999999996</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5400.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6318</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7302.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8305.2000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9205.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10256.700000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11510</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13353.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1621.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">138.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">276.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">415.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">551.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">702.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">852.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">992.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1130.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1273.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1445</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1776.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">571.29999999999995</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">49.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">99.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">149.30000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">198.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">250.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">304.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">354.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">403.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">454.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">515</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">631.79999999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1815.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">55.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">214.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">321.10000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">409.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">507.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">600.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">694.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">881.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">969.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1070.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1171.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1459.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">9153.2999999999993</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">633.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1397.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2052.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2636.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3346.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3968.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4654.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5280.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5905.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6576.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7291</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8311.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3081.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">268.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">486.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">700.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">913.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1187.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1426.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1713.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1964.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2374.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2664.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2934.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3169.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">4150.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">331.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">663.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">962.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1271.4000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1588.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1882.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2187.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2475.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2768</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3084.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3460.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3810</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1117.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">18.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">81.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">158.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">185.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">257.89999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">314.89999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">354.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">388.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">254.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">257.10000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">261</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">618</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">801</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">14.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">165.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">231.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">265.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">312.10000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">344</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">398.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">451</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">507.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">568.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">633.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">711.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1191.0999999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">206.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">453.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">453.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">597</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">796.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">796.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">796.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">796.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">796.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">881.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1087.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1175</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1894.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">142.69999999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">332.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">467.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">807.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">986.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1067.9000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1167.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1234.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1297.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1442.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1902.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of nonfinantial assets</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">573.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">46.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">108.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">145.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">248.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">302.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">329.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">386.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">414.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">433.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">487.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">692.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1321</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">96.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">224.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">321.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">558.70000000000005</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">683.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">738.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">781</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">820.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">863.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">954.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1209.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1025.4000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">50.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">112.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">185.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">311.10000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">370</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">422.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">455.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">485.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">516.70000000000005</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">594.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">811</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">46.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">5.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">6.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">13.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">13.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">13.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">14.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">15.6</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">248.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">41.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">106.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">130.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">241.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">306.60000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">308.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">312.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">321</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">332.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">343.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">381.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1.6</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1.4</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2.1</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-4</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1.5</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.7</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-0.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2016 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="74">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596016"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596036"><Data ss:Type="String">Budget for the year 2016</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-1970.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">8.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-834.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-878.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-646.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-1111.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-736.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-624.20000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-611.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-644.29999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-420.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-622.20000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-980.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">821.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1504.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2760.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2713.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3948.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4168.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4109.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4507.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4946.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4650.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5189.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5623.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1367.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">391.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">973.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1478.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2113</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2550.6999999999998</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2534.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2534.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2835.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3250.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3125.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3016.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-546.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1112.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1786.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1234.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1835.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1618.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1574.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1973.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2111.3000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1400.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2063.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2606.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-829.7</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-670.1</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1881.4</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2067.1</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2837.1</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-3432.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3485</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3896.6</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4302.3999999999996</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4229.8999999999996</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4567.3999999999996</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4643</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>42</Row>
    </RowBreak>
    <RowBreak>
     <Row>69</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2017">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="82" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Width="51.75"/>
   <Column ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="3"/>
   <Column ss:Index="9" ss:Width="51.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2017 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596412"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596432"><Data ss:Type="String">Budget for the year 2017</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">15390.2</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1077.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1798.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3004.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3920.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4860.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6085.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7245.9000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8192</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9177.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10754.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11955.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14014.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">11530.1</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1020</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1665.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2742.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3483.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4277.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5302.4000000000005</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6293.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7024.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7908.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9037.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9968.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11152.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">3339.1</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">240.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">394</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">895</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">835.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">996.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1411.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1657.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1785.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1968</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2259.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2439.7000000000003</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2789.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">5.4</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-32.799999999999997</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-79.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-56.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-181.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-116.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-66.299999999999955</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-66.299999999999955</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-85</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">-78.599999999999909</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-76.400000000000006</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-76.299999999999727</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2415.6999999999998</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">237.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">425.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">573.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">745.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">946.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1139</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1353.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1559.7</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">1765.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1976.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2191.3000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2483.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">106.7</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">12.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">102.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">41.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">18.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">52.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">65.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">68.099999999999994</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">77.400000000000006</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">83.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">85.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">94.199999999999989</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-2517</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-275</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-517.29999999999995</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-731.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-969.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-1080.9000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-1258.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-1485.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1712.8</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">-1921.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-2136.3000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-2353.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-2570.6999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">3143.7</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">217.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">407.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">876.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">935.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1022.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1373.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1610.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1749.5</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">1910.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2189.3000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2360.1999999999998</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2604.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">190</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">56.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">65.400000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">74.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">90.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">103.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">112.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">121.2</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">136.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">146.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">155.80000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">178.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">8155</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">777.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1267.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1841.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2640.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3271.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3879.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4622.6000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5223.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5923.0999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6758.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7506.1999999999989</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8338.6999999999989</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">5748.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">550.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">880.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1269.5999999999999</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1862.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2317</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2716.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3248.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3646.8</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">4129</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4769.1000000000004</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">5308.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">5922.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2255.4</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">190.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">326.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">498.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">696.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">866.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1063.0999999999999</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1265.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1462.2</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">1670.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1856</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2058.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2252.6999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1213.3</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">99.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">185.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">270.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">374.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">470.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">578.79999999999995</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">687.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">794</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">906.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1010.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1125.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1231.8999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">211.1</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">24</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">38.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">53.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">72.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">86.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">103.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">119.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">135.9</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">153.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">170.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">190.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">213.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">58.3</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">10.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">15.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">20.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">25.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">32.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">38.5</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">45.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">49.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">53.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">57.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">730.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">58.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">84.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">149.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">215.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">266.89999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">331.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">399.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">464.8</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">533.70000000000005</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">591.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">652</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">708.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">12.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">5.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">8.1</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">10.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">11.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">-0.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-0.1</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">-0.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">24.3</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">3.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">10.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">13</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">14.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">16.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">17.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">18.8</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">20.100000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">21.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">23.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">25.9</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">150.80000000000001</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">35.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">60.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">73</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">81.400000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">88.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">99.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">108.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">114.3</Data></Cell>
    <Cell ss:StyleID="s59"><Data ss:Type="Number">123.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">133.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">138.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">150.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes on specific services</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">12.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">24.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">9.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">11</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">12.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16.600000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">22.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">11.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1161.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">49</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">94.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">143.80000000000001</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">233</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">299.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">391.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">469.59999999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">591.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">652.20000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1038.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1088.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1394.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">441.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">34.299999999999997</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">59.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">88.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">88.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">399.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">401.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">608.29999999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">328.7</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">26.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">49.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">75.400000000000006</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">109.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">135.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">163.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">195.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">225.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">250</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">296.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">325.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">358.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">50.9</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.6999999999999993</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">28.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">332.1</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">21.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">43.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">66.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">120</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">156.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">187.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">208.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">270.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">305.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">333.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">351.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">389.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2698.6</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">8.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">38.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">118</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">203.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">283.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">391.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">482.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">575.29999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">616.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">678.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">898.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1467</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">42.7</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">13.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">5.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">35.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">6.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">7.8</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">8.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2655.9</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">7.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">36.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">114.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">199.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">277.39999999999998</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">384.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">463</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">563</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">603</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">664</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">882.7</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1422.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s45"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s45"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2017 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="48">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596472"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596492"><Data ss:Type="String">Budget for the year 2017</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">17383.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">985.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2206.3000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3341.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4555.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5752.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6904.5000000000009</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">8011.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9185</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10265.300000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11506</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12937.199999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15234.300000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">14644.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">963.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2129.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3157</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4304.6000000000004</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5445.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6496.5000000000009</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7526.2999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8515.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9393.8000000000011</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10510.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11740.299999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13681.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1745</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">141.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">281.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">423.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">567.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">723.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">878.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1027.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1176</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1330.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1507.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1868.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">612.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">51.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">102.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">153.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">205.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">261.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">317.89999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">371.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">424.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">481.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">544.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">675.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2150.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">61.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">213.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">315.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">406.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">506.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">603.20000000000005</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">701.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">849.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">939.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1044.5999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1169.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1484</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">8826.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">693.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1402.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2077.3000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2726.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3374.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4117.7000000000007</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4821.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5435.0999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6022.2000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6710.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7415.4999999999991</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8486.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3257.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">303.10000000000002</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">568.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">856.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1129.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1407.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1714.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2018.7999999999997</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2286.8999999999996</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2547.1999999999998</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2866.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3110.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3433.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3777.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">327.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">648.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">931.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1227.9000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1510.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1807.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2107.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2385.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2652.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2942.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3336.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3696.2000000000003</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1037.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">50.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">108.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">135.30000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">161.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">207.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">245.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">279.2</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">286.60000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">310.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">321</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">643.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">750.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">60.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">134.30000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">180.1</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">233.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">295</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">386.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">447.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">482</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">534.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">589.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">645.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">711.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1310</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">208.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">320.8</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">380</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">593.70000000000005</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">790</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">790.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">807.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">831.40000000000009</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">831.40000000000009</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">943.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1102.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1166.5999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2739</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">22.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">77.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">187</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">252.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">309.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">409.90000000000003</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">487.79999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">671.40000000000009</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">873.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">996.90000000000009</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1200.4000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1552.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of nonfinantial assets</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">899.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">12.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">30.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">78.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">111.9</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">136.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">187.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">220.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">282.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">301.39999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">330.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">430.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">605.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">1839.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">47.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">108.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">140.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">172.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">222.60000000000002</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">267.09999999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">389.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">572</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">666.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">770.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">947.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1040.9000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">5.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">29.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">70.900000000000006</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">92.8</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">118.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">156.80000000000001</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">180.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">265.8</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">442.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">523.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">600</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">734</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">79.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">5.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">5.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">7.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">9.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">9.6</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">10.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">32.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">35.1</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">719</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">14</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">32.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">42.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">48.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">57.9</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">76.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">113.3</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">118.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">131.19999999999999</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">137.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">177.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s22"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-0.5</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1.3</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2.8</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1.7</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2.1</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1.9</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1.8</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1.9</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3.5</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2017 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596352"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596372"><Data ss:Type="String">Budget for the year 2017</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s54"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-1993.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">92.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-407.7</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-337</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-635.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-891.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">-818.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-765.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1087.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-751.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-981.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1220.0999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">926</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">2000.6</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3296.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">3224.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4430.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4487.8999999999996</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4979.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5829.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6111</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6051.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6963.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8657.7000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">141.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">878.5</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3062.6</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">2774</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3112.2</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">3479</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3479</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3569</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3819.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">5040.8999999999996</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4877.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">6063.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">784.4</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1122.0999999999999</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">233.7</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">450.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1318.3</Data></Cell>
    <Cell ss:StyleID="s49"><Data ss:Type="Number">1008.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1500.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2260.3000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2291.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1011</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2086.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2593.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1018.3</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-1592.9</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2959.3</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-2589.1999999999998</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-3539</Data></Cell>
    <Cell ss:StyleID="s50"><Data ss:Type="Number">-3669</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4214</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-4836.3999999999996</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-5023.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-5300.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-5982.1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-7437.1</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>6</SplitHorizontal>
   <TopRowBottomPane>57</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>9</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>1</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>6</ActiveRow>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>27</ActiveRow>
     <ActiveCol>0</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>43</Row>
    </RowBreak>
    <RowBreak>
     <Row>70</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2018">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="82" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Width="51.75"/>
   <Column ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="3"/>
   <Column ss:Index="9" ss:Width="51.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2018 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286600108"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286600128"><Data ss:Type="String">Budget for the year 2018</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">13982.8</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1096.0999999999999</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">1961.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3033.4999999999995</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">4202.6000000000004</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">5253.4000000000005</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">6582.4000000000015</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">7912.9000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8960.8000000000011</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">10128.100000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11769.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13002.899999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">15381.000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">11361.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1044.0999999999999</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">1765</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2671.2999999999997</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3625.0000000000005</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">4531.3</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">5644.0000000000009</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">6781.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7623.6000000000013</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">8552.4000000000015</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9692</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10769.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">11966.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">2718.7999999999997</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">198.99999999999997</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">362.00000000000006</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">740.6</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">908.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1121.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1507.1999999999998</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">1809.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1986.8</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">2185</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2458.8000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2659.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3021.5000000000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="Number">3.5999999999999091</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-50.200000000000017</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">-77.799999999999955</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-94.899999999999977</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-183.39999999999998</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-116.29999999999995</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-66.800000000000182</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">-75.300000000000182</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-85</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">-86.900000000000318</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-87</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-77.300000000000182</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">10.600000000000364</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2662.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">245.6</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">460.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">627.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">831.4</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1059</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1293.5999999999999</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">1527.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1767.2</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">1998.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2232</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2478.1999999999998</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2806.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">86.6</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">12.4</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">77</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">15.3</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-2.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">22.1</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">38.799999999999997</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">40.200000000000003</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">48.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">53.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">55.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">63.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-2745.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">-300.60000000000002</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">-550.79999999999995</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-799</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-1030.0999999999999</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-1172.7</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">-1382.5</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">-1641.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1892.4</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">-2133.3000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-2372.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-2611.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-2860.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2472.6</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">186.2</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">368.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">752.8</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">998.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1133</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1452.4</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">1750.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1927.5</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2110.8000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2371.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2548.3000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2801.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">242.6</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">63</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">71.7</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">82.7</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">93.5</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">104.8</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">121.6</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">133.69999999999999</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">144.30000000000001</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">161.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">174.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">188.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">209.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">8606.2000000000007</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">842.3</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">1399.3</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1925.1999999999998</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2708.9</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3400.6</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">4125.9000000000005</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">4960</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5623.3000000000011</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">6351.6000000000013</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7221.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8095.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8928.7000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">6079.2</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">610.20000000000005</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">989.4</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1338.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1919.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">2420</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">2929.4</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">3551</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4002.4</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">4506.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">5171.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">5826.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">6420</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">2335.6000000000008</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">189.3</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">345.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">511.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">703.40000000000009</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">887.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1093</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">1296</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1502.2</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">1716.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1911.7999999999997</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2123.7999999999997</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2324.1999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">1289.9000000000001</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">97</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">186.9</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">275.89999999999998</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">379.9</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">482.8</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">594.20000000000005</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">704</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">816.1</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">931</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1037</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1155.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1267</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">217.3</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">23.2</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">37.799999999999997</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">52.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">71.5</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">86.4</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">103.4</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">121.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">139.1</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">157.69999999999999</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">177.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">198.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">221</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">58.2</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">7.8</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">16</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">21</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">27.4</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">33.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">40.1</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">46.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">51.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">55.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">59.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">2.3000000000000003</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">4.5999999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">726.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">60.3</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">103.3</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">157.80000000000001</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">218.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">276.3</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">344.8</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">411.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">478.8</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">551.70000000000005</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">613.79999999999995</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">678.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">736.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">11.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">5.9</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">9.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">10.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">11.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">26.8</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">6.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">12.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">13.9</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">15.1</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">16.399999999999999</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">17.600000000000001</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">18.600000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">21.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">23.6</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">157.9</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">39.5</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">61.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">72.400000000000006</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">82.7</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">89.8</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">99.9</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">109.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">115.1</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">124.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">134.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">141.30000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">154</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes on specific services</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">33.5</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s48"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">30.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">25.3</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">3.2</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">5.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">6.8999999999999995</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">10.1</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">11.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13.6</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">15.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">18.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">20.799999999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">23.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">11.2</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-8.8000000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1208.8000000000002</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">47.699999999999996</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">98.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">145.19999999999999</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">251.9</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">309.39999999999998</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">441.59999999999997</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">505.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">615.1</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">668.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1041.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1094.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1211.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">436</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">10.6</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">11.2</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">53.1</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">62.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">86.6</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">86.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">390.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">390.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">451.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">338.6</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">23.4</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">53.6</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">78.599999999999994</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">110.8</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">137.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">165.6</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">199</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">224.4</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">249</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">290</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">318.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">345.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">44.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">7.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">8.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10.3</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">7.1</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">382.6</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">23.5</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">42.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">63</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">127.9</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">157.19999999999999</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">212.7</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">232.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">292.60000000000002</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">320.10000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">347.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">371.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">396</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1412.5</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">97.8</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">217</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">325.70000000000005</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">412.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">496.8</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">626</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">722.1</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">907.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1036.6999999999998</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1139.2999999999997</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2203.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">34.1</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">33.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">1378.4</Data></Cell>
    <Cell ss:StyleID="s46"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">97.6</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">217</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">325.70000000000005</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">412.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">496.7</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">625.9</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">722</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">907.4</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1036.5999999999999</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">1139.1999999999998</Data></Cell>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">2169.6999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s45"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s45"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2018 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="48">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286600168"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286600188"><Data ss:Type="String">Budget for the year 2018</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">15955.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">949.2</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">2303.1999999999998</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3488.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">4753.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">5978.6</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">7156.3000000000011</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">8298</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">9703.4</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">10737.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12183.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">13858.699999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">16563.300000000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">14624.300000000001</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">901.6</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">2173.9</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3303.3</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">4467.2</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">5524.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">6525.4000000000005</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">7533.7999999999993</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8635</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">9543.2000000000007</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">10752.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">12012.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">14161.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1953.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">152.69999999999999</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">303.10000000000002</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">472.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">626.70000000000005</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">806.7</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">973</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1132.9000000000001</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">1290.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1450.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1637.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2025.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">688.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">55.9</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">110.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">171.9</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">227.8</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">289.89999999999998</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">350.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">408.2</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">465.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">523</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">589.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">728.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1998.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">65.5</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">203.8</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">308.89999999999998</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">429.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">521.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">623.1</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">717</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">892.3</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">989.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1130.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1278.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1635</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">8832.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">665.80000000000007</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">1423</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2140</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">2826.3999999999996</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">3447.9000000000005</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">4103.9000000000005</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">4768.5999999999995</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">5451.3</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">6045.9000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">6734.4</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">7440.4999999999991</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">8637.7999999999993</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">3241.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">306.39999999999998</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">578</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">841.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1122.9000000000001</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1385</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1644.7</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">1892.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2181.5</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2410.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2675.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2925.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3276.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">3836.4</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">308.3</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">608</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">916.5</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1215.6000000000001</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1501.1000000000001</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">1784.6</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">2118.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2406.9</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2706.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3031</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3414.6</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3757.5</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">901.9</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">7.9</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">87.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">162.30000000000001</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">202.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">234.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">270.89999999999998</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">293.89999999999998</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">311.3</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">316.89999999999998</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">354.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">360.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">713.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">27</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">27</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">27</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">27.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">64.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">850.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">43.2</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">149.4</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">219.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">285.60000000000002</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">327.3</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">403.40000000000003</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">462.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">524.6</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">584.79999999999995</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">646.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">712.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">824.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1151.2</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">170</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">338.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">440.8</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">566.9</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">700.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">701.8</Data></Cell>
    <Cell ss:StyleID="s74"><Data ss:Type="Number">724.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">750.3</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">752.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">915</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1067.0999999999999</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1134.5999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1331.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">48.2</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">130.70000000000002</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">187.2</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">289</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">455.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">633.6</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">766.1</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1070.6000000000001</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">1197.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1433</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1837.0000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2402.3000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of nonfinantial assets</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">643.20000000000005</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">34.1</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">62.8</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">115.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">194.5</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">258.60000000000002</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">304.10000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">378.5</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">420.3</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">475</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">534.20000000000005</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">721.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">688.2</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">40.6</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">96.600000000000009</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">124.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">173.6</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">261.2</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">375</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">462</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">692.10000000000014</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">777.2</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">958</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1302.8000000000002</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">1681.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">291.89999999999998</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">35</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">69.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">85.2</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">122.5</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">199.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">293.10000000000002</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">359.4</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">564.5</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">630</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">779.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1069.9000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1319.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">46.8</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">5.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">6.7</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">9.5</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">13.2</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">13.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">16.900000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">17.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">22.4</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">349.5</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">5.5</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">24</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">34.299999999999997</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">46.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">56.5</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">75.2</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">93.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">114.2</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">133.30000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">161.80000000000001</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">214.9</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">339.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">0.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-0.6</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">-1.4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.1</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.7</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1.6</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-2.7</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">-1.9</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-3.1</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2.4</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">8.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-0.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2018 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286600048"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286600068"><Data ss:Type="String">Budget for the year 2018</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">-1972.9</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">146.9</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">-341.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">-454.9</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">-551</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">-725.2</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">-573.9</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-385</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-742.6</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-609.5</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-413.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-855.8</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">-1182.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">509.2</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">1010</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1119.7</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">892.4</Data></Cell>
    <Cell ss:StyleID="s73"><Data ss:Type="Number">1907.1</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="Number">1611.1</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">1503.1</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">1908</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">1978.7</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">2070.9</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">3332.6</Data></Cell>
    <Cell ss:StyleID="s20"><Data ss:Type="Number">4603.6000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">201.5</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">376.9</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">558.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">757.8</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">926.2</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">2494.3000000000002</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2494.3000000000002</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2494.3000000000002</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2995.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">3456.7</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2162.3000000000002</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">2987</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">307.7</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">633.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">561.1</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">134.6</Data></Cell>
    <Cell ss:StyleID="s71"><Data ss:Type="Number">981</Data></Cell>
    <Cell ss:StyleID="s70"><Data ss:Type="Number">-883.2</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">-991.2</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">-586.29999999999995</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">-1017.1</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">-1385.8</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1170.3</Data></Cell>
    <Cell ss:StyleID="s52"><Data ss:Type="Number">1616.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">-656</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">-668.3</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-664.8</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-341.4</Data></Cell>
    <Cell ss:StyleID="s69"><Data ss:Type="Number">-1181.9000000000001</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">-1037.2</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-1118</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-1165.4000000000001</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-1369.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-1657.2</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-2476.8000000000002</Data></Cell>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">-3421.4</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>6</SplitHorizontal>
   <TopRowBottomPane>66</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>2</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>1</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>6</ActiveRow>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>76</ActiveRow>
     <RangeSelection>R77C3:R81C14</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>43</Row>
    </RowBreak>
    <RowBreak>
     <Row>70</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2019">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="82" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Width="51.75"/>
   <Column ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="3"/>
   <Column ss:Index="9" ss:Width="51.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2019 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604140"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604160"><Data ss:Type="String">Budget for the year 2019</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cummulated data</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">15497.7</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1069.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1899.4999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3077.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4331.0999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5425.9000000000015</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6751.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8144.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9259.6000000000022</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10455.499999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12125.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13492.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15825.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12464.6</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1010.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1769.8999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2745.7000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3743.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4662.3000000000011</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5772.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6920.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7761.3000000000011</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8794.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10003.700000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11079.900000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12336.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2952.2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">179.99999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">349.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">717.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">873.49999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1032.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1441.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1763.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1922.8999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2174.2999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2412</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2577.8000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2995.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-16.700000000000273</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-56.700000000000045</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-92.700000000000045</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-107.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-196.60000000000014</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-142.09999999999991</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-88.699999999999818</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-101</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-113.40000000000009</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-113.30000000000018</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-106.60000000000036</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-114.79999999999973</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-7.4000000000000909</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3017.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">276.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">513.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">703.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">930.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1186.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1443.6000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1694.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1952.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2202.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2463.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2717.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3074.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-emloyed and similar</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">76.400000000000006</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">85.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">34.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.299999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">57.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">58.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">68.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">73.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">76.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">85.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-3110.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-336.70000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-616.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-896.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1161.9000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1338</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1568.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1852.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2124.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2383.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2643.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2909.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3167.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2733.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">171.20000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">367</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">730.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">963.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1052.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1389.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1706.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1858.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2096.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2313.8000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2473.2000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2757.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">235.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">65.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">75.099999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">94.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">107</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">121.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">140.80000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">157.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">178.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">191.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">204.79999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">219.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">245.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9275.2999999999993</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">828.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1418.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2023.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2863.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3622.1000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4321.8999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5145.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5824.9000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6605.0999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7574.5000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8482.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9319.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value addet tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">6629.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">602.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1012.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1418.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2045.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2591.3000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3082.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3675.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4132.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4691.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5432.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6116.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6742.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2417.2999999999997</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">181.10000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">337.99999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">527.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">713.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">916.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1115.2000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1317.8000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1535.8000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1745.5000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1947.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2164.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2358</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1332.5</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">97.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">192.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">284</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">387.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">496.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">605.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">714.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">832.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">946</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1058</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1179.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1286.5999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">219.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">23.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">39.799999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">56.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">77.400000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">94.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">110.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">127</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">144.30000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">161.19999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">179.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">198.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">219.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">61.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">16</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">27.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">33.200000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">40.200000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">45.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">50.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">55.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">59.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">762.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">51.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">88.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">160.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">215</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">283.10000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">348.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">416.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">489.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">561.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">625.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">694</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">751.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">12.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.30000000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">25.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">13.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">16.100000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">17.399999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.899999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">23.7</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">167.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">41.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">63.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">74.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">85.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">92.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">102.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">114.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">118.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">129.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">140</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">145.69999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">159.30000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes on specific services</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">61.5</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">22</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">37.200000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">38</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">38</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">54.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">55.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">59.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">21.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17.100000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19.100000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">21.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">13.1</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes and revenue from prior tax system</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">202.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-0.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1331.4</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">50.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">103</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">155</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">265.10000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">333.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">440.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">509</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">642.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">707.40000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1082.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1138</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1327.6000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">443.7</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">50.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">59.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">90</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">90.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">393.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">394.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">517.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">416.7</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">53</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">79.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">115.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">144.80000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">175.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">212.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">258.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">286.89999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">328.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">357.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">387.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">52.7</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11.7</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">411.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">21.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">47.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">70.099999999999994</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">137.19999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">171</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">207.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">228.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">285.59999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">320.60000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">347.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">372.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">403.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1701.7</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">26.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">176.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">322.90000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">429.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">537.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">714.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">855.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">953.30000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1039.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1274.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2161.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">36.700000000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">34.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1665</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">26.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">176.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">322.90000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">429.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">537.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">714.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">855.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">953.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1039.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1274.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2126.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2019 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="48" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604200"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604220"><Data ss:Type="String">Budget for the year 2019</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cummulated data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17538.900000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">934.69999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2505.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4243.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5537.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6950.3999999999978</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8243</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9570.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10898.800000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12296.300000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13724.299999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15303</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18027.000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15250.300000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">908</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2401.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3604.8999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4768</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5956.3999999999987</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7110.9000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8272.1999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9375.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10453.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11674.199999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12966.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15168.800000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2221.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">171.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">339.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">516.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">689.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">920.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1114.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1291.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1468</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1655.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1844.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2322.8000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">782.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">62.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">123.89999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">188</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">250.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">328.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">399.59999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">463.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">527.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">595.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">665.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">832.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2428.2000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">78.400000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">254.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">439.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">552.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">673.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">774.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">900.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1058.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1177.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1302.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1418.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1728.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8638.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">644</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1566.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2250.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2948.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3649.5999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4379.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5126.0999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5806.7000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6524.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7243.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8075.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9247.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2875.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">262.60000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">593.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">867.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1159.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1455.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1761</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2083.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2362.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2673.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2953.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3212.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3575.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3890.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">304.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">620.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">913.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1229.5999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1547.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1852.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2171.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2490.2000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2806.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3137.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3624</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4002.9</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">952.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">89.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">136.69999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">175.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">221.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">285.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">312.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">326</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">347.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">386.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">437.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">814.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">917.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">76.599999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">262.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">332.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">383.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">425.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">479.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">552</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">619.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">688.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">758.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">793.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">845.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1178.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">185</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">346.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">450.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">562.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">693.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">707.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">731.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">755</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">755</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">876.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">962.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1037.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2288.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">27.400000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">105.69999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">640</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">772.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">995.09999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1135.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1300.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1526.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1845.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2051.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2341.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2858.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of nonfinantial assets</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1283</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">39.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">525</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">558.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">637.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">678.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">714.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">777.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">809.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">864</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">920.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1096.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1005.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">23.400000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">66.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">115</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">213.70000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">357.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">457.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">585.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">748.39999999999986</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1036</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1187.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1420.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1762.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">223.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">20.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">46.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">76.400000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">153</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">273.39999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">340.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">427.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">544.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">734.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">834.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">998.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1228.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String"> - transfers to individuals and nonprofit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">68.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">13.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">25.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">65.7</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to nonfinancial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">713.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">15.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">33.299999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">53.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">76.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">108.19999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">146</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">189.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">281.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">326.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">383.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">465.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-0.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3.2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-0.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2019 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604080"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604100"><Data ss:Type="String">Budget for the year 2019</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cummulated data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2041.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">134.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-605.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1165.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1206.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1524.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1491.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1426.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1639.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1840.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1598.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1810.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2201.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cummulated data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1159</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2518.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3670.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4301.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4837.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5255.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6473.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7256.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7954</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9054</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10361.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10389.299999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">250.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2048.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">646.79999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1819.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">947.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">928.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">928.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">928.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1178.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1455.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1666.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1539.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cummulated data</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">908.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">470.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3023.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2482.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3890</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4327</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5545.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6328.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6775.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7598.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8695.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8849.7000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cummulated data</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1293.4000000000001</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1912.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2504.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3094.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3312.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3763.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5046.8999999999996</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5617.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6113.2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-7455.2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-8551.2000000000007</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-8187.8</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>6</SplitHorizontal>
   <TopRowBottomPane>6</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>9</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>1</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>76</ActiveRow>
     <ActiveCol>13</ActiveCol>
     <RangeSelection>R77C14:R81C14</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>43</Row>
    </RowBreak>
    <RowBreak>
     <Row>70</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2020">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="82" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Width="51.75"/>
   <Column ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="3"/>
   <Column ss:Index="9" ss:Width="51.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2020 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597420"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597440"><Data ss:Type="String">Budget for the year 2020</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cumulative data</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">14366.400000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1156.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2174.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3207.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4166.1000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4855</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5893.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7388.2000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8720.2999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9913.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11498.800000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13309.699999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15750.600000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">11546.6</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1089.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1938.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2795.2000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3522.2000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4071.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4953.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6139.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7137.5999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8183.5999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9474.2000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10733</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11872.200000000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2731.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">189.69999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">342.69999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">652.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">717.10000000000014</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">790.80000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1070.8999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1261.0999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1384.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1592.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1918.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2249.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2567.7000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-48.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-68.60000000000008</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-104.10000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-146.79999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-236.89999999999986</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-184</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-133.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-138.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-144.69999999999982</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-138.59999999999991</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-116.00000000000045</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-113.80000000000018</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-22.999999999999545</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-47.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">291.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">544.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">737</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">953.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1188.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1436</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1688.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1936.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2184.8000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2443.1999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2705.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3068.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-employed and similar</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">13.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">68.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-15.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">28.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">46.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">54.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-365.40000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-662.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-952</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1199.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1356.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1566.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1827.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2083.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2332.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2587.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2865.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3146.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2546.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">188.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">367.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">699</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">841.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">849.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1069.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1252.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1368.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1556.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1846.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2160.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2355.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">232.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">69.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">79.599999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">100.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">112.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">125.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">134.30000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">147.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">160.80000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">174.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">187.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">202.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">235.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8778.9</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">897.90000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1592.6000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2137.2000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2798.2000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3273.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3873.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4867.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5740.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6577.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7540.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8465.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9285.3000000000011</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value added tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">6361.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">644.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1141.4000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1511.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1971.6999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2278.3000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2690.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3460.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4105.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4722.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5463</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6183.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6800.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2204.1000000000004</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">196.60000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">371.49999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">535.79999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">708.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">869.69999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1047.5999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1247.8999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1469.4999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1679.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1885.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2076.2999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2264.8000000000006</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1170.4000000000001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">99.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">195.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">290.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">378.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">456.59999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">546.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">649.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">766.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">879.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">993.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1099.5999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1199.4000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">196.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">22</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.700000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">51.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">69.900000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">83.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">96.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">115.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">136.19999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">152.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">171.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">188.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">207.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">54.8</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.6000000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">15.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">20.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">26.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">32.299999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">39.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">45.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">50</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">53.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">57</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4.5</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">744.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">66.400000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">121.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">168.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">227.29999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">289.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">356.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">425.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">500</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">572.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">637.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">698.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">759.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">11.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">21.8</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">12.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">15.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">16.600000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">17.899999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.100000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">23.8</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">142.80000000000001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">40.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">60.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">71.400000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">79.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">85</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">94.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">102.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">106.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">116.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">123.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">129.30000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">142.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes on specific services</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">70.599999999999994</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">16.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">38.299999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">40.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">40.700000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">56.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">58.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">58.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">68.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">77</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">77.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">20.399999999999999</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16.100000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19.899999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">17.099999999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes, revenue from prior tax system and property taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">-1.3</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1103.3000000000002</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">59.900000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">162.30000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">215.70000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">279.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">328.09999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">372.29999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">538.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">691.90000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">883.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">850.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">908.90000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1289.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">448.1</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">107.19999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">179.20000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">179.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">180.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">180.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">434.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">310.3</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">34.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">64.900000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">90.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">118.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">135.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">155.69999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">190.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">217</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">241.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">274</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">304.60000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">388.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">13.1</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12.4</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">325.3</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">23.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">92.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">117.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">151</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">179.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">200.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">227.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">281.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">447.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">380.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">407.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">445.40000000000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1716.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">74.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">196.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">364.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">455.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">567.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">710.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">890.80000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">845.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1174.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1667.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2588.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">38.799999999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">37.200000000000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1677.7</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">74.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">196.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">364.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">455.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">567.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">710.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">890.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">845.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1174.4000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1667.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2551.3000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2020 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="48" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597480"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597500"><Data ss:Type="String">Budget for the year 2020</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">26319.100000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1251.7000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2895.9000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4752.5999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6585.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7991.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">9803.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11221.299999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12707.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14578.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16274.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18546.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">23509.000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">24691.000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1170.0000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2670.7000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4023.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5702</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7020</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">8686.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9962.9999999999982</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11302.199999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12966.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14506.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16541.100000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">20847.900000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2426.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">196.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">395.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">591.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">789.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1003.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1213.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1416.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1620.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1828.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2062.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2573.8000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">855.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">73.099999999999994</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">145.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">217.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">288.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">363.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">439.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">512.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">586.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">661.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">744.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">928.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10434.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">104.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">274.89999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">469.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">591.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">696.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">786.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">890.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1041.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1308.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1590.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1671.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2267.3000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9818.0000000000018</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">903.90000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1836.8000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2619.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3753.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4633</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5890.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6752.0999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7638.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8757.6999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9733.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11339.100000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14281.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3585</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">424.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">826.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1151.9000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1765.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2047.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2646.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2972</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3285.7000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3945.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4328.6000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5070</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6739.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4381.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">323.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">712.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1049.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1459</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1932.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2454.6999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2909</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3328.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3715.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4153.8999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4846.6000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5400.2</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">848</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">48.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">127.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">164.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">183.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">258.60000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">286.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">406</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">422.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">503.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">560.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1163.0999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1001.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">153.80000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">248.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">291.39999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">364.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">468.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">530.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">584.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">616.70000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">672.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">746.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">860.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">977.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1156.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">159.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">289.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">394</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">548.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">612.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">642.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">667.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">692.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">692.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">692.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">724</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">797</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1628.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">82.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">227.39999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">732.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">888.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">972.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1118.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1259.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1407</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1614.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1773.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2008.8000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2662.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of non-financial assets</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">786.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">28.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">51.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">452</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">490.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">511.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">539.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">594.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">633.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">746</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">795.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">859.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1053.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">841.59999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">53.699999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">175.79999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">280.89999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">397.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">461</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">579.09999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">665.49999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">773.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">868.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">977.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1149.2000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1608.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">257.79999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">39.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">145.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">206.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">303.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">346.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">419</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">463.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">537</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">604.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">661.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">783.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1188.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">49.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">25.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">26.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">30.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">32.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">41.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">44.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">47.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">52.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">59.2</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">534.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">49</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">67.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">84.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">126.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">160.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">190.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">215</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">263.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">308</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">354.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-0.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4.5999999999999996</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.5</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.1</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2020 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597360"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286597380"><Data ss:Type="String">Budget for the year 2020</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-11952.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-94.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-721</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1545.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2419.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3136.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3909.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3833.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3987.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-4665.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-4775.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-5236.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-7758.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1519.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2747.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4186.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6935.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9562.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9969.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10433.799999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10439.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10122.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11533</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12124</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12980</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">578.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1098.5999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1204.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4176.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9363.7999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10304.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10124.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10124.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10869.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10759.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11202.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11082.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">941.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1649.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2982.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2758.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">199</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-335.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">308.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">314.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-747.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">773.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">921.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1897.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cumulative data</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1425.1</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2026.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2641.1</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4515.6000000000004</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6426.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6059.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6600.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6452</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5456.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6757.5</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6887.5</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5221.6000000000004</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>6</SplitHorizontal>
   <TopRowBottomPane>15</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>9</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>1</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>6</ActiveRow>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>83</ActiveRow>
     <ActiveCol>12</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>43</Row>
    </RowBreak>
    <RowBreak>
     <Row>70</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2021">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="82" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Width="51.75"/>
   <Column ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="2"/>
   <Column ss:Index="8" ss:Width="54"/>
   <Column ss:Width="51.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2021 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589020"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589040"><Data ss:Type="String">Budget for the year 2021</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cumulative data</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">15806.2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1002.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1864.1000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3223.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4397.6999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5514.5000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7583.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9042.1999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10330.299999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11559.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12993.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14461.599999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17197.300000000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">11798.900000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">946.79999999999984</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1661.5000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2833</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3855.2999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4846.3000000000011</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6278.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7466.9999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8502.0999999999985</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9582.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10823</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12092.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13546.100000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2089.1</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">109.39999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">268.40000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">729.20000000000016</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">792</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1010.0000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1652.8000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1885.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2077.7000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2359.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2552.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2776.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3178</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">36.299999999999997</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-75.800000000000011</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-117.19999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-108.59999999999991</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-231.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-165.59999999999991</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-46.399999999999864</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-87.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-102</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-97.699999999999818</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-99.400000000000091</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-99.300000000000182</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">36.299999999999997</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">291</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">537.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">734.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">953.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1214.9000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1500.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1773.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2048.6999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2317.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2590.1999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2865</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3255.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-employed and similar</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">83.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-41.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">28.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">33.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.200000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">43.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-371.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-666.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-925.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1194</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1338.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1550</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1880.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2169.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2444.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2723.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3000.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3277.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1813.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">121.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">309.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">740.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">910.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1043.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1538.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1790.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1982.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2235.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2405</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2613.1999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2867.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">239.5</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">63.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">76.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">97.600000000000009</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">113.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">132.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">160.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">182.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">197.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">221.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">246.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">262.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">289.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">9670.2000000000007</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">835.49999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1389.5000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2098.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3055.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3826.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4613.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5566.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6405.9999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7201.9000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8246.7000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9289.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10337.700000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value added tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">7038.8</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">650.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1027.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1562.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2278.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2856.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3434.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4143.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4748.3999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5308.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6123</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6939.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7770.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2438.9999999999995</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">172.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">329.30000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">472.40000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">685.20000000000016</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">875.90000000000009</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1073.6000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1298.0000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1519.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1744.3000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1955.3000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2167.1999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2370.1000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1269.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">96.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">169.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">248.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">343.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">440.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">546.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">661.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">781.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">897.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1011.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1129</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1236.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">210.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">23.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.200000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">50.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">71.599999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">85.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">103.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">121</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">138.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">156.19999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">174.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">193.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">214.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">59</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">15</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">24.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">30.799999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">37.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">43.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">47.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">51.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">55.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">860.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">44.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">108.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">149.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">238.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">310.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">376.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">459.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">535.70000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">617.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">689.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">757.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">823.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">11.7</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">23.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">13.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">15.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">16.399999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">17.399999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">20.100000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">22.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">24.4</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">113.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">44.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">51.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">53.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">64.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">72.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">78.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">89.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">98.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">104</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">117.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes on specific services</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">79.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">8.2999999999999989</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">40.200000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">40.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">40.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">52</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">59.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">59.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">70</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">79.099999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">79.599999999999994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">24</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">22.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">25.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">28.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">15.6</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes, revenue from prior tax system and property taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1183.8</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">54.599999999999994</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">96.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">196.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">259.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">312.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">435.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">575.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">737.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">796</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">889.00000000000011</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">986.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1338.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">429.3</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">52.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">55.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">55.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">101.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">153.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">216.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">217.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">233.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">235.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">486</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">351</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">28.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">43.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">68</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">100.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">124</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">172.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">208.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">233.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">259.39999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">291.89999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">324.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">355.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">23.7</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13.7</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">373.3</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">25.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">51</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">75.099999999999994</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">102</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">125</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">151.19999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">203.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">277.39999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">307.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">351.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">412.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">476.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2823.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">106.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">193.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">282.90000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">355.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">869.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">999.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1090.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1180.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1281.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1382.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2312.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">40.9</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">38.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2782.6</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">106.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">193.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">282.90000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">355.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">869.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">999.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1090.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1180.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1281.6000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1382.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2274</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2021 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="48" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589080"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589100"><Data ss:Type="String">Budget for the year 2021</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">23864.600000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1190.3999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3043.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5214.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7025.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8997.7000000000007</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">11001.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12757.200000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14284.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15618.499999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17697.300000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19679.400000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">24211.399999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">20958.400000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1160.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2840.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4806.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6483.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8380.1</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">10229.199999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11734.400000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13157</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14361.599999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16265.700000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18006.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">21772.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2499.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">196.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">391.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">591.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">792.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1014.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1237.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1438.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1639.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1852.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2069.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2624</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">887</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">72.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">143.80000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">216.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">290</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">369.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">451</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">524.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">597.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">674.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">754.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">953.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4313.1000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">66.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">260.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">441.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">639.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">828.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">960.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1156.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1336.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1455.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1608.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1785.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2358.1999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12146.599999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">966.99999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2177.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3562.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4767.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6174.1000000000013</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7590.2999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8590.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9534</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10344.999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11635.800000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12786.699999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15178.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4246.6000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">384.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">770.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1455.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1841.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2521.1999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3125.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3451</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3813.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4128.3999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4483.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5072.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5759.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5389.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">464.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1041.4000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1610.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2292.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2891.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3439.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4008.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4485.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4883.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5633.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6072.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7005.6</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1367.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">76.099999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">148.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">217.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">269.60000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">480.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">538.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">567.79999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">586.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">682.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">714.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1344</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1136.9000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">116.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">289.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">347.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">415.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">491.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">544.70000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">591.79999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">667.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">745.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">834.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">924.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1066.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1112.4000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">127</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">133.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">267.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">267.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">294.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">294.39999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">299</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">324</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">324</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">495.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">610.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">657.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2906.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">30.799999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">205.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">410.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">544.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">619.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">776</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1028.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1132.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1259</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1439.8999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1674.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2440.1999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of non-financial assets</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1691</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">71.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">190.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">226.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">251.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">331.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">370.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">408.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">449.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">534.29999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">620.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1025.5999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1215.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">134.19999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">219.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">318</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">368.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">444.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">657.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">724.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">809.10000000000014</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">905.59999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1054.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1414.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">202</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">107.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">152.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">233.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">268.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">330.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">516.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">570</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">633.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">708</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">823</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1141.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">41.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">17</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">22.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">25.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">28.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">30.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">35.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">41.6</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">971.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">58</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">70.900000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">83.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">93.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">112.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">122.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">140.30000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">159.80000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">189</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">222.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.19999999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-0.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.1</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3.3</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.1</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-0.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2021 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286588960"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286588980"><Data ss:Type="String">Budget for the year 2021</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-8058.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-187.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1179.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2628.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3483.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3418</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3715</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3954.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-4059.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-4703.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-5217.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-7014.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1617.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2292.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3754.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14814.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5900.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5077.8999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6124.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6026.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5868.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6762.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7401.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9112.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">886.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">730.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1310.0999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3328.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3652.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4281.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4281.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4281.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4658</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6042.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6402.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6402.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">730.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1561.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2444.8000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11485.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2247.1999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">796.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1843</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1744.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1210.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">719.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">999.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2710.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cumulative data</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1429.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1113</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1763.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-12186.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2416.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1659.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2409.8000000000002</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2072.1999999999998</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1808.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2058.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2183.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2098.3000000000002</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>6</SplitHorizontal>
   <TopRowBottomPane>75</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>5</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>1</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>6</ActiveRow>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>84</ActiveRow>
     <ActiveCol>15</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>43</Row>
    </RowBreak>
    <RowBreak>
     <Row>70</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2022">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="82" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Width="51.75"/>
   <Column ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="2"/>
   <Column ss:Index="8" ss:Width="54"/>
   <Column ss:Width="51.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2022 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596748"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596768"><Data ss:Type="String">Budget for the year 2022</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cumulative data</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">21471.9</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1319.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2401.2000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3892.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5233</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6790.5999999999985</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8745</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10399.700000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11923.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13534.699999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15124.199999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16732.999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19029.699999999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">15845.9</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1249.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2183.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3472.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4597.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5849.8999999999987</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7621.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8905.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9979.9000000000015</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11435.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12772.699999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14118.099999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15517.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4261.3</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">201.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">359.30000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">934.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">961.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1329.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2148.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2436.7000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2668.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3167.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3429</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3673.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4128.3999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">20.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-55.800000000000011</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-114.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-123</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-293.60000000000014</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-158.60000000000014</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-68.299999999999955</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-120.79999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-135</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-107.80000000000018</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-120</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-132.19999999999982</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-4.9000000000000909</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">20.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">335.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">608.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">815.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1062.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1347.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1654.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1944.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2232.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2538.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2837.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3126.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3539</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-employed and similar</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">16.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">111</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-5.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-24.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">24.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">37.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">38.700000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">49.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">53.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">56.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">63.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-397.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-739.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1049.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1350.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1481.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1746.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2102.6999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2406.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2695.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3011.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3315.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3607.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3920.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">175.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">380</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">941.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1122.4000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1334.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2038.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2355.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2585.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3028.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3283.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3520.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3818.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">320.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">81</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">93.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">116</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">132.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">153.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">178.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">201.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">217.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">247.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">265.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">285.39999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">315.10000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">11526.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1045.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1818.2999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2529.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3624.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4505.0999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5454.4999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6446.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7286.0000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8239.2999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9311.2999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10407.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11347.300000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value added tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">8796.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">793.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1368.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1884.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2737.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3398.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4122.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4871.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5471</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6179.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7006.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7881.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8599.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2512.0000000000005</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">201.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">372.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">557.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">781.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">982.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1197.8999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1420.9999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1647.2000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1882.5000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2099.3999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2313.8999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2525.1000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1286.7</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">96.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">186.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">279.39999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">399.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">500.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">611.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">725.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">837.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">950.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1061.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1175.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1285.5999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">222.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">24.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">39.200000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">54.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">73.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">91.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">109.69999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">126.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">143.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">163.30000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">186.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">206.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">232.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">56</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.200000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">15.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">20.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">26.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">31.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">37.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">43.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">48.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">52</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">55.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">904.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">72.599999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">130</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">199.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">274.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">348.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">422.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">509.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">599.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">693.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">769.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">842.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">909.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">11.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">25.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">12.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">16</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">17.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">20.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">22.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">24.8</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">132.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">35.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">57.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">68.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">75.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">80.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">90.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">97.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">102</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">111.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">119.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">124</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">134.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes on specific services</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">85.8</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">14.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.600000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.600000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">30.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">44.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">44.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">57.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">65.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">65.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">85.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">88.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">88.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">37.1</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17.600000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">21.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">24.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">27.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">31</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">35.299999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">39.799999999999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">21</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes, revenue from prior tax system and property taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1134.8</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">67</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">120.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">217.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">340.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">423.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">491.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">634.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">879.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">939.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1058.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1162.8000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1285</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">389.8</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">83.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">118.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">119.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">120.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">121</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">168</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">364.1</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">34.799999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">58.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">119.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">142.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">184.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">215.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">253.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">283.39999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">311.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">344.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">373.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">402.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11.2</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6.8</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">366.59999999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">31.299999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">59.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">91.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">190.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">231.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">262.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">288.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">467.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">497.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">577.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">652.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">694.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4491.2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">97.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">202.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">295</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">516.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">632.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">859.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1063.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1159.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1293.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1452.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2227.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">41.199999999999996</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">39.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4450</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">97.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">202.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">295</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">516.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">632.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">859.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1063.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1159.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1293.1000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1452</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2187.6999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2022 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="48" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596808"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596828"><Data ss:Type="String">Budget for the year 2022</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">26945.399999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1196.1000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3081.6000000000004</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5040.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6617.4000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8335.6999999999989</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">10290.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11689.099999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13440.599999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14854.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16857.200000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19347.800000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">23554.600000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">22831.599999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1183</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2972.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">4791.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6284.4000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7816.6999999999989</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">9678</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10984.699999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12564.599999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13854.199999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15533.900000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17751.000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">20847.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2632.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">198.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">391.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">592.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">793.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1018</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1238.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1455.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1718.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1931.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2153.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2701.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">931</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">73.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">145.30000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">219.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">293</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">373.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">454.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">533.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">628.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">706.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">787.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">982.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5899.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">63.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">249.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">494.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">624.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">819.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">975.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1089.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1271</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1408.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1594.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1828.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2340.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12277.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">933.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2264.8000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3338.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4395.4000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5317.6999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6668.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7535.2999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8612.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9402.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10362.600000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11952.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13763.800000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4216.1000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">424.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">789.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1269.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1721.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2095.6999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2496.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2825.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3267.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3573.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4033.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4911.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5882.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5492.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">414.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1176.9000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1632.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2059.8000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2473.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3248.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3663</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4031</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4400.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4826.1000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5371.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5687.8</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1446.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">91.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">162.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">251.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">298</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">384</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">418.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">592.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">622.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">629.70000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">695.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1148.0999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">16.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1117.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">91.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">207.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">273.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">362.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">450.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">538.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">627.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">720.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">805.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">872.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">959.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1029</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1090</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">185.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">185.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">421.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">452.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">593.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">643.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">666.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">692.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">695.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">938.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1029.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1059.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4113.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">111.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">251.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">335.59999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">521.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">616.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">709.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">879</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1002.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1328.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1603.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2707</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of non-financial assets</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2258.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">80.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">124.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">155.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">182.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">208.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">258.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">316.10000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">358.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">466.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1183</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1855.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">93.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">171.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">211.29999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">365.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">433.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">501.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">620.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">686.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">970.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1136.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1524</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">792.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">80.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">141</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">174</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">280.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">340.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">394.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">501.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">552.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">821.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">954.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1235.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">30.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">12.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">15.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">17.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">17.899999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">20.399999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">28.8</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1032.9000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">27.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">73.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">79.599999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">90</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">101.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">114</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">126</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">158.29999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">256.39999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-0.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.1</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-0.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2022 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596688"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286596708"><Data ss:Type="String">Budget for the year 2022</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-5473.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">123.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-680.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1148.4000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1384.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1545.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1545.1</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-1289.4000000000001</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-1516.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1319.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1733</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2614.8000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-4524.8999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">651.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1482.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2474.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2547.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6518.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7258.4</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">7832.7</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">8882.2999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8842.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9417.2000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9434</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10946.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">451.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">731.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1065.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1748.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2201.6999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2639.1</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2632.6</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2632.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2966.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4275.3999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4736.1000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4706</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">200.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">751.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1409</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">799.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4316.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4619.3</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">5200.1000000000004</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">6249.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5876.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5141.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4697.8999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6240.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cumulative data</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-775</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-802.5</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1326.3</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1163.0999999999999</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4973.3</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5713.3</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-6543.3</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-7365.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-7523.2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-7684.2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6819.2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6421.7</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>6</SplitHorizontal>
   <TopRowBottomPane>51</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>7</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>1</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>6</ActiveRow>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>84</ActiveRow>
     <ActiveCol>12</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>43</Row>
    </RowBreak>
    <RowBreak>
     <Row>70</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2023">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="82" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Width="51.75"/>
   <Column ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="2"/>
   <Column ss:Index="8" ss:Width="54"/>
   <Column ss:Width="51.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2023 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604476"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604496"><Data ss:Type="String">Budget for the year 2023</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cumulative data</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">26699.200000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1577.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2717.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4576.5000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5752.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7234.2000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9973.2999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12036</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13687</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15796.099999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17770.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">20501.399999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">23688.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">16795.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1464.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2396.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3775.0000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4678.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5951.7000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8347.6999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9832.2999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10984.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12452.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14137.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15685.099999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17441.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3961.6999999999994</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">291.59999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">424.7999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1020.2000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">738.79999999999984</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1061.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2169.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2519.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2768.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3151</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3586.2999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3877</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4370</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-62.700000000000273</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-37.400000000000034</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-141.90000000000009</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-136.79999999999984</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-350.40000000000009</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-236.39999999999986</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-93.399999999999864</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-144</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-154.80000000000018</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-143.09999999999991</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-137.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-139</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.8000000000001819</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3661.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">375.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">641.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">841.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1061.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1317.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1607.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1894.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2178.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2463.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2760.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3059.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3495.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-employed and similar</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">40.5</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">6.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">17.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">121.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-7.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-59.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">23.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">29</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">32</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">38.700000000000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-3764.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-419.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-801.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1100.0999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1404.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1494.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1699.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2046.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2343.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2629.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2927.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3230.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3532.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3655.7</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">235.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">457</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1019.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">922.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1101.5999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2032.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2404.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2640.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2974.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3375.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3632.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3937</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">368.7</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">93.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">109.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">137.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">166.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">196.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">230</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">259.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">282.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">319.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">348.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">383.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">431.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12771.699999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1169.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1964.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2739.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3917.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4862.1000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5884.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7010.0999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7904.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8855.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10098.500000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11344.099999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12471.400000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value added tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">10009.799999999999</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">899</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1486.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2052.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2944.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3678.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4487.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5363</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6036.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6749.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7751.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8768.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9667.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2543.2999999999997</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">208.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">396</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">593.80000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">858.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1050.6999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1254.2000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1472.5999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1688.3999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1917.3999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2126.3000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2347.2999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2565.4999999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1292.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">105.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">198.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">294.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">403.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">506.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">623.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">740.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">856.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">975.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1088.9000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1206.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1317.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">216.7</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">29.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">47.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">78</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">142.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">145.19999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">149</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">155.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">166.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">179.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">191</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">207.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">233</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">54.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">13.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">23.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">29.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">35.700000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">40.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">45.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">49.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">53.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">938.5</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">64.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">135</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">199.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">282.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">361.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">436.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">522.79999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">603.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">691.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">768.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">848</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">921.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">10.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">13.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">25</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">12.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">13.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">16.100000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">17.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.1</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">132.80000000000001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">40.299999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">60.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">71.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">78.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">83.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">94</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">101.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">105.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">114.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">123.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">127.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">138.19999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes on specific services</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">85.8</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">21.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">49.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">49.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">73.400000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">73.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">73.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">97.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">100</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">100.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">41.2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16.600000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">22.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">26.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">28.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">31.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">34.799999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">37.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">20.9</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.5999999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes, revenue from prior tax system and property taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">273.10000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">275.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">280.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">412.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">416.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">424.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">557.29999999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2129.6999999999998</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">109.30000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">173.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">465.29999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">606.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">669.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">828.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">941.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1150.4000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1237.4000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1381.1000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1469.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1738.1000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">544.79999999999995</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">221.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">222.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">223.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">307.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">328.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">390.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">390.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">428.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">448.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">600.30000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">354.1</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">32.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">59.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">89.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">129.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">157.19999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">191.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">227.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">254.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">279.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">311.10000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">341</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">369.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">27.3</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16.100000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16.7</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">24.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19.100000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18.899999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">23.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">47.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">47.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">47.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">78.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">78.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">121.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1179</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">75.900000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">112.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">152.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">233.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">267.60000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">302.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">333.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">453</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">512.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">548.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">585.29999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">630</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7774</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">147.19999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">336.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">467.29999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">612.90000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">796.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1262.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1552.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2106.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2251.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3347.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4509.4000000000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">45.2</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">7728.8</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">147.19999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">336.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">467.09999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">612.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">796.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1262.5999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1552.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2106.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2251.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3347.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4509.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2023 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="48" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604536"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604556"><Data ss:Type="String">Budget for the year 2023</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">35040.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1518.2999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3855.7999999999997</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6140.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7947.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10554.499999999998</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">12769.299999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15150.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17416.199999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19712.299999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">22961.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">26340.000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">31364.000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">29094.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1464.2999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3690.8999999999996</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">5586</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7265</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9494.9999999999982</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">11473.499999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13644</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15593.699999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17470.499999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">20083</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">23002.000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">26650.000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2949.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">221.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">438.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">664</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">895.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1148.0999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1413.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1645.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1880.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2131.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2403.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3019.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1040.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">80.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">160.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">243.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">326.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">416.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">512.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">597.29999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">682.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">774.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">872.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1093.5999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9407.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">92.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">270.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">439.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">608.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">770.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">984.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1124.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1339.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1538.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1748.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1986.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2490.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15696.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1168.2999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2719.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4091.1000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5274.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6936.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8327.0999999999985</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9970.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11389.199999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12746.999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14502.800000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16694.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18973.300000000003</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6153.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">419.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">898.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1250</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1667.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2373.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2875</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3579.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4245.3999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4857.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5347.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6082.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6654.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7001.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">418.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">959.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1429.6000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1919.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2554.3000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3040.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3559.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4064.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4626.3999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5588.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6647.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7104.3</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1391.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">260.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">679</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1141.8000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1335.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1563.8999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1817.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2148</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2317.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2417.7999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2594</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2859.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4020.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">60.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">60.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">60.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">60.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">78.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">118.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">122.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1142.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">70.099999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">182.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">269.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">350.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">444.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">533.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">623</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">700.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">784.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">894.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">986.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1071.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">203.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">398.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">456.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">474.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">565.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">597.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">622.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">622.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">622.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">925.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1045.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1073.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5946.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">55.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">170</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">564.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">689.40000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1063.4000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1298.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1508.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1829</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2283.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2885.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3354.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4714.1000000000004</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of non-financial assets</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2451.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">28.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">195</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">228.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">279.10000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">349.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">406.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">491.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">749.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">908.80000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">987.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1433.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3494.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">44.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">141.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">369.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">461.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">784.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">948.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1102.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1337.8999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1534.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1977.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2367.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3281</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">623.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">120.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">333.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">405.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">714.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">852.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">988.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1189.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1350.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1733.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2043.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2769.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">86.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">13</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">16</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">23.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">27.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">34</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">39.700000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">55.4</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2785.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">26.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">42.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">53.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">76.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">90.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">121.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">152.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">206</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">279.39999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">449.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-10.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6.5</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-41.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-7.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-16.5</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-0.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2023 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604416"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286604436"><Data ss:Type="String">Budget for the year 2023</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-8341.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">59.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1138.4000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1563.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2195</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3320.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2796</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-3114.1</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-3729.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3916.2</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-5191</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-5838.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-7675.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1310.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2554.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3411</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3858.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5799.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5199.8</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">7093</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">7399.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7813.8</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">8970.4</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">9400.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10078.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">472.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2573.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3016.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3672.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4186.3999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6574.8</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">6574.8</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">6574.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7306.8</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">7728.6</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">7327</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6934.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">837.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-18.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">394.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">186</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1612.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1375</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">518.20000000000005</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">825.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">507</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">1241.8</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2073.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3143.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cumulative data</Data></Cell>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1370</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1416.3</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1847.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1663.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2478.8000000000002</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2403.8000000000002</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-3978.9</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-3670.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3897.6</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-3779.4</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-3562</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2402.8000000000002</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>6</SplitHorizontal>
   <TopRowBottomPane>50</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>7</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
     <ActiveCol>1</ActiveCol>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>6</ActiveRow>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>79</ActiveRow>
     <ActiveCol>11</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>43</Row>
    </RowBreak>
    <RowBreak>
     <Row>70</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2024">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="82" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Width="51.75"/>
   <Column ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="2"/>
   <Column ss:Index="8" ss:Width="54"/>
   <Column ss:Width="51.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2024 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589356"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589376"><Data ss:Type="String">Budget for the year 2024</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cumulative data</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">22702.000000000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1692.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2974.9000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4335.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5614</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7068.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9501.1999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11585.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13197.000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16892.000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18807.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">20645.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">24457.799999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">18633.900000000005</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1543.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2735.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4011.9000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5123.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6489.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8541.1999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10379</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11714.300000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13293.700000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14939.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16553.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18352.099999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4867.8000000000011</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">251.30000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">486.70000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">989.10000000000014</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">950.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1193.4000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2209.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2915.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3143.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3675.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4044.0000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4370.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4959.0999999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-22.900000000000091</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-92.899999999999977</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-147.89999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-190.19999999999982</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-491.09999999999991</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-299.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-129.59999999999991</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-151.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-165.79999999999973</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-155.59999999999991</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-159.39999999999964</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-157</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1.5999999999999091</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3579.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">342.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">622.79999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">814.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1039.4000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1295.4000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1605.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1913.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2212.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2511.8000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2815.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3122.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3578.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-employed and similar</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-50.8</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">7.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">105.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-144</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-208.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-157.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-150.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-149.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-138.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-135.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-132.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-124.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-3552</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-442.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-792.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1110.5999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1386.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1386.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1578.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1914.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2229.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2529.3000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2839.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3146.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3455.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4475.6000000000004</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">252.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">511.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1016.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1244.0999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1252.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2055.1999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2742.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2948.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3428.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3757.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4038.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4431</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">415.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">91.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">123.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">162.69999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">197.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">240.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">284.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">325.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">360.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">403.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">446.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">489.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">529.70000000000005</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">12851.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1250.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2170.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2907.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4016.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5094.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6092.0999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7142.2999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8195.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9188.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10412.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11643.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12790.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value added tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">9827</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">939.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1574.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2164.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3064</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3900.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4654.8999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5451.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6240.4000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6981.7000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7936.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8915.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9833.2000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2778.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">243.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">509.40000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">646</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">824.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1051.9999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1285.9999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1503.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1763.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2005.1000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2238.3999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2486.1999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2702.7999999999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1344.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">103</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">201.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">298.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">405.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">518</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">635.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">748.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">872.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">994.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1107.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1232.9000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1349.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">307</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">52.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">60.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">73.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">90.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">107</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">125.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">143.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">163.19999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">182.79999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">205.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">231.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">258.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">54.7</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.899999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">26</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">31.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">38.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">43.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">48.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">52.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">56</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1032.4000000000001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">79.400000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">231.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">252</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">298.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">388.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">478.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">556.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">662.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">755.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">845.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">934.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">12.5</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2999999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.8000000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">12.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">22.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">12.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">13.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">15.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">16.900000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.600000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.2</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">138.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">43.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">62</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">72</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">81.400000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">86.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">95.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">105.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">108.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">119</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">127</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">131</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">143.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes on specific services</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">107</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">23.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">24.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">24.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">46.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">55.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">55.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">82.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">82.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">82.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">110.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">111</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">111</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">41.7</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16.100000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">22.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">25.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">29.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">32.700000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">36.799999999999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">41</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes, revenue from prior tax system and property taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">831.9</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">38.799999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">73.599999999999994</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">107.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">146.30000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">187.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">222.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">300.60000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">352.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">402.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">452.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">505.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">564.29999999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1549.6000000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">139.69999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">183.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">267.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">419.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">500.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">599.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">804</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">915.30000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1079.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1246.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1349.8999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1908.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">522.70000000000005</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">88.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">89.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">109.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">164.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">164.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">537.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">397.4</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">31.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">60.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">90.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">134</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">165.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">198.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">237</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">277.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">309.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">346.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">398.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">445.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">17.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.1999999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">127.3</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">31.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">31.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">36.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">70.900000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">70.900000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">70.900000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">102.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">102.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">139.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">484.7</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">105.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">115.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">168.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">244.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">291</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">347.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">397.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">465.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">577.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">620</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">670.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">772.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2518.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.6999999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">55.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">56</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">70.400000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">78.099999999999994</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">360.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">402.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">567.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2518.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2621.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2742.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4197.0999999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">65.900000000000006</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">46.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">46.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">46.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">46.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">46.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">46.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">64.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">64.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">64.400000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">64.400000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">64.399999999999991</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">2452.6</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.2999999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">23.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">31.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">314</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">355.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">503.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2454.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2557.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2677.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4132.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2024 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="48" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589416"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589436"><Data ss:Type="String">Budget for the year 2024</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">30317.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1785.3000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4199</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6517.0999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8814.2000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11045.5</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">13513.000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15775.499999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17846.899999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19571.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">22211.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">25784.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">30823.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">27190.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1774.5000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4066.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6244.0999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8309.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10376.799999999999</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">12723.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14733.499999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16609.399999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18193.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">20544.099999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">23758.899999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">26986.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3136</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">238.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">478</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">746.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">995.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1275.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1566.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1813.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2064.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2323.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2592.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3239.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1170.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">90.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">180.29999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">279.60000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">373</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">477</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">583.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">676.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">769.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">865.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">967.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1204.9000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3361.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">79.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">278.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">408</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">612.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">783.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">926.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1064.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1242</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1395.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1592.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1782.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2490.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18165.800000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1472.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2998.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4654.9999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6149</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7616.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9288.7000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10754.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12082.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13168.800000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14612.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17227.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18861.899999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6675.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">848.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1533.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2119.6999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2754.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3421.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4308.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4927.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5574.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6072.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6700.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8172.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8735.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8097</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">553.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1128.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1673.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2225</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2761.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3295.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3905.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4444.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5023.6000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5637.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6223.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6815.5</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2214.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">185.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">651.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">891.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1086.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1264.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1316</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1380.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1417.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1537.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2010.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2379</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">103</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">103</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1171.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">67.699999999999989</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">151.69999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">210.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">278</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">347.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">420.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">502.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">580.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">655.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">733.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">817.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">928.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1356.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">222.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">459.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">522.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">522.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">608</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">756</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">763.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">795.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">795.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1149.0999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1189.0999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1189.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3127.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">114.30000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">278</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">507.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">674.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">793.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1047.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1245.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1384.8000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1679.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2036.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3838.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of non-financial assets</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2086.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">21.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">45.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">65.900000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">92.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">118.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">156.30000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">224.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">261.10000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">340.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">424.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1435.6000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1041</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">93.100000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">232.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">441.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">582.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">674.40000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">890.90000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1021.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1123.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1338.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1612.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2402.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">208.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">75.400000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">174</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">320.60000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">416.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">474.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">653.70000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">734.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">798.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">989.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1227.5999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1800.6000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">87.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">20.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">29.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">46.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">58</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">63.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">67.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">133.5</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">744.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">15.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">50.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">105.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">141.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">166.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">196.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">236.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">263.39999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">282</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">313.60000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">460.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">18.5</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3.3</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5.9</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5.2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-6.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-11.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-11.2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-0.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2024 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589296"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589316"><Data ss:Type="String">Budget for the year 2024</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-7615.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-93.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1224.0999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2181.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3200.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3977.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-4011.8</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-4190</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-4649.8999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2679.5</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-3404.2</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-5138.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-6366.1</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1343.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3095.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7413.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8208</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8828.2999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9087.5</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">8918.7999999999993</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">9548.7000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8195.2000000000007</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">8248.9</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">11009.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13640</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">906.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2889.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6532.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7185.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7916</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7637.6</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">7637.7</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">7637.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8192.1</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">8637.9</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">9144.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11329.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">436.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">206.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">880.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1022.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">912.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1449.9</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">1281.0999999999999</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">1911.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">-389</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">1864.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2310.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cumulative data</Data></Cell>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1250</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1871.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5231.8999999999996</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5007.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4851.2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5075.7</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-4728.8</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-4898.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5515.7</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-4844.7</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-5871</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-7273.9</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>6</SplitHorizontal>
   <TopRowBottomPane>6</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
    </Pane>
    <Pane>
     <Number>2</Number>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>84</ActiveRow>
     <ActiveCol>14</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>43</Row>
    </RowBreak>
    <RowBreak>
     <Row>70</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2025">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="89" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Width="51.75"/>
   <Column ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="2"/>
   <Column ss:Index="8" ss:Width="54"/>
   <Column ss:Width="51.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2025 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589692"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589712"><Data ss:Type="String">Budget for the year 2025</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cumulative data</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">27620.800000000003</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1923.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3799.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5724.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7327.9999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9041.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11546.000000000002</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">13527.399999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15099.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17950.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">20049.499999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">22207.000000000004</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">27254.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">22452.500000000004</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1807.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3408</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5074.1000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6413.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7875.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10261.1</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">11938.599999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13250</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">14939.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">16763.899999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">18562.600000000006</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">20654</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">6252.6</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">346.50000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">731.00000000000011</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1404.8999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1363.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1710.8999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2927.3999999999996</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">3379.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3703.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4314.9000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4781.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5132.0000000000009</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">5844.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">708.10000000000014</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-34.599999999999966</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">12.700000000000045</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">35.299999999999955</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-299.59999999999991</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-202.10000000000008</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">64.29999999999977</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">73.300000000000267</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">148.39999999999992</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">249.90000000000009</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">334.99999999999983</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">415.80000000000035</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">674.99999999999966</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">4331.5</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">351.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">687.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">919.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1169.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1491.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1929.6</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">2329.8000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2693.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3056.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3427.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3792.4</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">4323.3999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-employed and similar</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-138.5</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">6.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">130.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-166.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-236.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-177.7</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">-185.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-186.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-173.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-171</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-169.1</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">-160.69999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-3437.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-392.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-696</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1014.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1302.5999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1452.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1661.9</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">-2025</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2309.8000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2584.3000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2872.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3158.2</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">-3438.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">personal income tax share transfer to special purpose </Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">-47.8</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-25.7</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">-46.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-48.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-49</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-49.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-49.3</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">-49.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">personal income tax share transfer to taxpayer parents </Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5033.8999999999996</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">306.60000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">599.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1201.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1449.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1656.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2566.5</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">2963</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3174.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3644.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3988.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4215.6000000000004</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">4619.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">510.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">74.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">118.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">167.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">213.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">256.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">296.60000000000002</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">343.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">380.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">420.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">457.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">500.6</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">549.79999999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">15386.800000000001</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1403.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2561.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3493.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4814.1000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5888.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6962.9</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">8124.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9085.1999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10094.199999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11346.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12756.1</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">14065.399999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value added tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">11662.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1090</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2031.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2770.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3840.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4663.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5465</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">6233.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6921.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7589.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8561.7000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9695.1</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">10712.9</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2890.8</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">242.39999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">446.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">628.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">838.50000000000011</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1066.0999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1306.8</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">1581.3999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1806.6999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2097.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2296.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2536.9999999999995</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">2760.8999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1366.7</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">105.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">203.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">302</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">412.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">524.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">641.4</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">790.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">881.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1048.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1114.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1239</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">1352.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">289.7</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">27.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">45.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">61.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">83.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">103.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">121.4</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">139.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">158.80000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">178.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">199</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">223.1</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">246.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">56.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">19.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">24.7</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">30.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">41.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">45.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">49.2</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">52.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">5.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">4.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1076.9000000000001</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">101.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">176.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">232.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">294.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">373.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">460.9</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">549.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">646.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">733.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">830.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">908.9</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">981.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">13.4</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.2</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.3000000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.7</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">11.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">21.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.9000000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">12.7</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">13.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">15.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">17.100000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.7</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">21</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on sweetened nonalcoholic beverages</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">61.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">18.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">27.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">37.200000000000003</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">47.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">57.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">67.099999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">75.599999999999994</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">83</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">89.7</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">143.69999999999999</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">45.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">57.6</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">68.900000000000006</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">76.400000000000006</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">80.3</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">90.7</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">97.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">100.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">110.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">117.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">120.5</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">132.30000000000001</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes on specific services</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">689.9</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">25.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">26</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">26</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">58.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">78.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">100.4</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">213</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">256.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">296.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">371.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">403.5</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">459.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">40.299999999999997</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">21.9</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">25.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">29.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">33.200000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">36.799999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">41.4</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">45.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">49.4</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.7</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.2000000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.9</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">3.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes, revenue from prior tax system and property taxes</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">723.4</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">53.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">108.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">164.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">220.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">257.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">347.2</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">406.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">429.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">495.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">595.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">630.20000000000005</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">695.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">1760.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">96.100000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">176.89999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">247.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">376.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">474.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">563.70000000000005</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">775.40000000000009</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">934.09999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1104.0999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1207.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1481.1</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">2164.3000000000002</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">535.70000000000005</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">119.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">122.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">122.60000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">145.69999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">287.39999999999998</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">734.4</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">575.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">34.800000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">65.699999999999989</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">95.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">135.30000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">171.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">202.9</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">247.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">344.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">448.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">491.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">551.79999999999995</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">664.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">8.5</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5.9</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.6</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">7.9</Data></Cell>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">98.1</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19.399999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">22.2</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">40.799999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">40.799999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">40.799999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">56.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">56.8</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">76.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">542.70000000000005</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">60.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">109.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">147.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">215.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">274.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">320.7</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">360.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">419.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">485.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">506.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">577.5</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">680.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3407.8</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">214.70000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">403.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">538.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">691.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">721.2</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">813.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">915.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1906.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2077.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2163.2999999999997</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">4436</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">60</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">15.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">30.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">30.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">30.099999999999998</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">44.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">44.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">44.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">58.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">58.7</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">58.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">3347.8</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">198.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">387.40000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">508.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">661.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">691.1</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">768.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">870.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1862.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2019.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2104.6</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">4377.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s77"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2025 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="51" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589752"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589772"><Data ss:Type="String">Budget for the year 2025</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">33899.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2085.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4581.5999999999995</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7172</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9412.7000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11879.3</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">14663.300000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17164.099999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19403.399999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">21727.800000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">24723.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">28582.199999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">33362.899999999994</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">30182.400000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2033.7000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4396.2</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6754.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8744.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10915.4</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">13366.400000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15502.000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17470.099999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19441.300000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">21778.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">25072.999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">28455.499999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3320.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">254</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">498</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">755</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1010</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1390.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1676.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1937.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2201.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2468.8000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2735</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3411</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1221.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">95.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">189.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">287.39999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">385.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">524.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">631.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">729.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">829.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">930.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1032.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1285.7</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4222.1000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">99.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">268.60000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">442.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">599.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">764.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">941.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1117.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1367.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1617.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1868.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2081.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2776.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19772.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1742.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3263</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4895.4000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">6355.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7882.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9460.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11000.800000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">12332.699999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">13689.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15062.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">17703.899999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">19417.199999999997</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9433.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1028.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1703.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2574.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3208.7999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3976.7999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4795.3999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5513.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6176.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6910.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7534.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9039.2999999999993</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">9729.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7910.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">604.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1261.0999999999999</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1846.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2461.3000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3040.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3643.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4306.3999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4842.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5349.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5976.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6580.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7279</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1301.9000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">65.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">211.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">328.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">422.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">501.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">574.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">629.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">662.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">687.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1094.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1304.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">51.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.8</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1117.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">88.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">180.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">262.60000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">356.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">443.09999999999997</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">520.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">606.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">683.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">766.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">860.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">984.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1098.0999999999999</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1646.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">190.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">515.20000000000005</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">729.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">747.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">872.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1049.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1075.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1102.8000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1102.9000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1448.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1519.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1565</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3717.1000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">53.000000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">191.20000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">421.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">671.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">968</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1301.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1665.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1938.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2294.1999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2950.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3513.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4907.3999999999996</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of non-financial assets</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2060.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">10.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">62.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">86.899999999999991</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">178.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">271.29999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">384.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">437.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">488.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">543.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">655.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">755.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1557.3</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1656.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">42.500000000000007</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">129.10000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">334.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">492.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">696.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">916.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1228.4000000000001</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1449.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1750.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2294.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2757.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3350.0999999999995</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">624</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.700000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">102.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">287.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">412.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">577.20000000000005</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">757.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1010.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1163.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1394.6000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1810</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2163.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2478.6999999999998</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">113.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">11.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">27.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">53.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">58.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">86.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">93.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">102</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">202.6</Data></Cell>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">919.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">22.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">39.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">68.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">98.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">132.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">164.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">227</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">269.39999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">390.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">491.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">665.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.2</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- transfers to financial institutions</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4.5</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4.0999999999999996</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4.3</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3.4</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-7.7</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-5.3</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4.4000000000000004</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2025 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s87"/>
   </Row>
   <Row ss:Index="79">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589632"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589652"><Data ss:Type="String">Budget for the year 2025</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-6278.6999999999971</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-162</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-782</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-1447.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2084.6999999999998</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-2837.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3117.3</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-3636.7</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-4304.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-3777</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-4674.2</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">-6375.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">-6108.6</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cumulative data</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">606.79999999999995</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2581.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5211.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4691.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5652.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7857.8</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">8383.2000000000007</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">9230.7999999999993</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">8655.5</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">9032.7999999999993</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="Number">12734.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">9936.2000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">935.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">4712.8999999999996</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5220.6000000000004</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6317.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5616.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6989.9</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">6990.2</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">6990.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">7591.1</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">6146.4</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">8550.2000000000007</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8537.7000000000007</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-329.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-2131.3000000000002</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-8.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1626.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">36.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">867.9</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">1393</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2240.1999999999998</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1064.4000000000001</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">2886.4</Data></Cell>
    <Cell ss:StyleID="s65"><Data ss:Type="Number">4184.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1398.5</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cumulative data</Data></Cell>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-444.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-1799.6</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3764.3</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2606.6999999999998</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2815.5</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4740.5</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-4746.5</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-4926.6000000000004</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4878.5</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-4358.6000000000004</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">-6359.2</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-3827.6</Data></Cell>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
   <Row ss:Index="88">
    <Cell ss:Index="3" ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
    <Cell ss:StyleID="s89"/>
   </Row>
   <Row>
    <Cell ss:Index="14" ss:StyleID="s89"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>6</SplitHorizontal>
   <TopRowBottomPane>71</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
    </Pane>
    <Pane>
     <Number>2</Number>
     <ActiveRow>6</ActiveRow>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>86</ActiveRow>
     <RangeSelection>R87C2:R90C14</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>46</Row>
    </RowBreak>
    <RowBreak>
     <Row>74</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
 <Worksheet ss:Name="2026">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="87" x:FullColumns="1"
   x:FullRows="1" ss:DefaultRowHeight="16.5">
   <Column ss:AutoFitWidth="0" ss:Width="264.75"/>
   <Column ss:Width="74.25"/>
   <Column ss:Width="51.75"/>
   <Column ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="50.25" ss:Span="2"/>
   <Column ss:Index="8" ss:Width="54"/>
   <Column ss:Width="51.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="60.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="60"/>
   <Column ss:StyleID="s53" ss:AutoFitWidth="0" ss:Width="57.75"/>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2026 in mill. EUR</Data></Cell>
   </Row>
   <Row ss:Index="3">
    <Cell ss:StyleID="s18"><Data ss:Type="String">REVENUE</Data></Cell>
   </Row>
   <Row ss:Index="5" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286590028"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286590048"><Data ss:Type="String">Budget for the year 2026</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total revenue - cumulative data</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">27766.5</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">1892.2000000000003</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3722.1000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5673.4</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Tax revenue</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">22961.8</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">1768.3000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3300.6000000000004</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5055.2</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Taxes on income, profits and capital gains</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">6493.3</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">314</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">691.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1455.9</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- personal income tax</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">783.60000000000048</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">-5.8000000000000114</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">27.200000000000045</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">35.299999999999862</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">in this: from wages and salaries </Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">4736</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">427.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">800.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1061</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">from self-employed and similar</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">-42.9</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">6.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">21.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">148.1</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">to local government</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">-3782.6</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">-440</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-794.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-1173.7</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">personal income tax share transfer to special purpose </Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">-58.4</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">-0.1</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">personal income tax share transfer to taxpayer parents </Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">-68.5</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- corporate income tax</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">5198.8</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">253.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">565.29999999999995</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1279.2</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- income tax charged as a discount</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">510.9</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">66.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">99.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">141.4</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Domestic goods and services taxes</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">15941.8</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">1418.8000000000002</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2536.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3472</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- value added tax</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">12267.9</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">1061.9000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1900.6</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2606</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s42"><Data ss:Type="String">- excise tax</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">2864.9999999999995</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">241.90000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">458.90000000000003</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">641.40000000000009</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tax on mineral oils</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">1374.5</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">110.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">210.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">310.10000000000002</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">spirit tax</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">251.1</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">26.4</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">42.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">60.5</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">beer tax</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">54.5</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">3.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">6.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">10.199999999999999</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">wine tax</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">4.8</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.4000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s39"><Data ss:Type="String">tobacco tax</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">1048.6000000000001</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">88.3</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">175.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">227.8</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on electricity</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">12.5</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">2.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">3.1</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on coal</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on natural gas</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">21.2</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">2.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">5.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">8.1</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s23"><Data ss:Type="String">tax on sweetened nonalcoholic beverages</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">97.600000000000009</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">8.9</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">14.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">20.100000000000001</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes from goods utilization and from the economic activity performance permissions</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">139.1</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">44.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">60.1</Data></Cell>
    <Cell ss:StyleID="s76"><Data ss:Type="Number">71.2</Data></Cell>
    <Cell ss:StyleID="s76"/>
    <Cell ss:StyleID="s76"/>
    <Cell ss:StyleID="s76"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- taxes on specific services</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">669.8</Data></Cell>
    <Cell ss:StyleID="s91"><Data ss:Type="Number">70.900000000000006</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">117</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">153.4</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s85"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. International trade and transactions taxes</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">48.6</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">3.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">7.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">11</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">4. Fines, penalties and forfeits</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">46.9</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">5. Other taxes, revenue from prior tax system and property taxes</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">431.2</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">31.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">64.400000000000006</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">115.3</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">B. Nontax revenue</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">1839.3000000000002</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">108.69999999999999</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">194.8</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">277</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Entrepreneurial and property income</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">487</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.6</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Administrative fees and charges</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">548.5</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">39.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">68.599999999999994</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">103</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Capital revenue</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">61.5</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0.9</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">1.8</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row ss:Height="27">
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Credits and deposits interests (domestic and foreign)</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">59.2</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">5. Other nontax revenue</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">683.1</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">68.099999999999994</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">123.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">170.2</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">C. Grants and transfers</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">2965.3999999999996</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">15.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">226.7</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">341.2</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">1. Domestic grants and transfers</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">63.2</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">15.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15.2</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">15.2</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Foreign grants</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">3. Foreign grants - from EU</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">2902.2</Data></Cell>
    <Cell ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">211.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">326</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s84"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"><Data ss:Type="String">D. Other miscellaneous (transient) revenues</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s92"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s86"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s86"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2026 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">EXPENDITURE</Data></Cell>
   </Row>
   <Row ss:Index="51" ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286590088"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286590108"><Data ss:Type="String">Budget for the year 2026</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">Total expenditure - cumulative data</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">32899.700000000004</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">2238.7999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">5161.9000000000005</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">7541.4</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s47"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">A. Current expenditure</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">29535.100000000002</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">2146.2999999999997</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">4899.2000000000007</Data></Cell>
    <Cell ss:StyleID="s47"><Data ss:Type="Number">6997.5999999999995</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s47"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Wages and salaries</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">3279.2</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">0.5</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">270.10000000000002</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">529.1</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Employer contribution</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">1180.7</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">100.8</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">200</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">3. Goods and services</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">4494.5</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">88.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">296.3</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">497.1</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">4. Current transfers</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">18541.400000000001</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">1834.1</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">3481.2000000000007</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">4769.3999999999996</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to general government</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">8907.6</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">983.8</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1807.2</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">2404.1999999999998</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">6887.1</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">657.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1261.9000000000001</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">1809</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s41"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">1350.2</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">75.5</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">159.30000000000001</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">214.8</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to domestic financial institutions</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">6.6</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">1389.9</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">117.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">252.8</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">341.4</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">5.  Interests and fees related to interests</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">2039.3</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">223.4</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">750.8</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">1002</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">B. Capital expenditure</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">3364.6</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">95.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">267.39999999999998</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">547</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">1. Purchase of non-financial assets</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">1361.5</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">31.3</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">64</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">144.69999999999999</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s19"><Data ss:Type="String">2.  Capital transfers</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">2003.1</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">64</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">203.4</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">402.30000000000007</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">of which: transfers to general government</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">1037.3</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">59</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">177.2</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">345.3</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"><Data ss:Type="String">- transfers to individuals and non-profit institutions</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">70.099999999999994</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0.1</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">1.3</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">6.3</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row ss:Height="33">
    <Cell ss:StyleID="s42"><Data ss:Type="String">- transfers to non-financial enterprises and corporations not included to general government</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">895.69999999999993</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">4.7</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">24.6</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">49.6</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- foreign transfers</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0.2</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0.3</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">1.1000000000000001</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s43"><Data ss:Type="String">- transfers to financial institutions</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s27"><Data ss:Type="String">C. Other miscellaneous expenditure</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">-2.8</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-4.7</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">-3.2</Data></Cell>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row ss:Height="18.75">
    <Cell ss:StyleID="s29"><Data ss:Type="String">The Fulfilment of the State Budget in the year 2026 in mill. EUR</Data></Cell>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
    <Cell ss:StyleID="s32"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s18"><Data ss:Type="String">DEFICIT/SURPLUS</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s87"/>
   </Row>
   <Row ss:Index="79">
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589968"><Data ss:Type="String">The name of the item</Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="m2143286589988"><Data ss:Type="String">Budget for the year 2026</Data></Cell>
    <Cell ss:MergeAcross="11" ss:StyleID="s109"><Data ss:Type="String">The reality cumulatively</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="3" ss:StyleID="s37"><Data ss:Type="String">January</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">February</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">March</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">April</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">May</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">June</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">July</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">August</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">September</Data></Cell>
    <Cell ss:StyleID="s37"><Data ss:Type="String">October</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">November</Data></Cell>
    <Cell ss:StyleID="s38"><Data ss:Type="String">December</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">1. Deficit (-) surplus (+) - cumulative data</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">-5133.2000000000044</Data></Cell>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">-346.6</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">-1439.8000000000002</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">-1868</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s24"><Data ss:Type="String">2. Financing - domestic - cumulative data</Data></Cell>
    <Cell ss:StyleID="s93"/>
    <Cell ss:StyleID="s93"><Data ss:Type="Number">1546.7</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">3838.4</Data></Cell>
    <Cell ss:StyleID="s84"><Data ss:Type="Number">4979.8999999999996</Data></Cell>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s61"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s61"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">of which: bank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">551.6</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">2949.1</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">3826.1</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s35"><Data ss:Type="String">nonbank - cumulative data</Data></Cell>
    <Cell ss:StyleID="s94"/>
    <Cell ss:StyleID="s94"><Data ss:Type="Number">995.1</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">889.3</Data></Cell>
    <Cell ss:StyleID="s85"><Data ss:Type="Number">1153.8</Data></Cell>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s62"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s62"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s40"><Data ss:Type="String">3. Financing - external - cumulative data</Data></Cell>
    <Cell ss:StyleID="s95"/>
    <Cell ss:StyleID="s95"><Data ss:Type="Number">-1200.0999999999999</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">-2398.6</Data></Cell>
    <Cell ss:StyleID="s86"><Data ss:Type="Number">-3111.9</Data></Cell>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s66"/>
    <Cell ss:StyleID="s63"/>
   </Row>
   <Row ss:Height="18">
    <Cell ss:StyleID="s51"/>
   </Row>
   <Row>
    <Cell ss:Index="4" ss:StyleID="s87"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.3"/>
    <Footer x:Margin="0.3" x:Data="&amp;L&#13;&amp;1#&amp;&quot;Calibri&quot;&amp;10&amp;K000000 Interné"/>
    <PageMargins x:Bottom="0.75" x:Left="0.7" x:Right="0.7" x:Top="0.75"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <Scale>52</Scale>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Selected/>
   <FreezePanes/>
   <FrozenNoSplit/>
   <SplitHorizontal>6</SplitHorizontal>
   <TopRowBottomPane>6</TopRowBottomPane>
   <SplitVertical>1</SplitVertical>
   <LeftColumnRightPane>1</LeftColumnRightPane>
   <ActivePane>0</ActivePane>
   <Panes>
    <Pane>
     <Number>3</Number>
    </Pane>
    <Pane>
     <Number>1</Number>
    </Pane>
    <Pane>
     <Number>2</Number>
    </Pane>
    <Pane>
     <Number>0</Number>
     <ActiveRow>91</ActiveRow>
     <ActiveCol>6</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>46</Row>
    </RowBreak>
    <RowBreak>
     <Row>74</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
</Workbook>
