<?xml version='1.0' encoding='UTF-8' standalone='yes'?>                           <?mso-application progid='Excel.Sheet'?>                           <Workbook xmlns='urn:schemas-microsoft-com:office:spreadsheet'                                     xmlns:o='urn:schemas-microsoft-com:office:office'                                     xmlns:x='urn:schemas-microsoft-com:office:excel'                                     xmlns:ss='urn:schemas-microsoft-com:office:spreadsheet'                                     xmlns:html='http://www.w3.org/TR/REC-html40'>
<FontList>01 Arial 10</FontList>
<Styles><Style ss:ID='s' /> <Style ss:ID='s01_Title'><Alignment ss:Vertical='Center' ss:Horizontal='Center' ss:WrapText='1'/><Font ss:Bold='1' ss:FontName='Arial' ss:Size='10' /></Style><Style ss:ID='s01_Note'><Alignment ss:Vertical='Center' ss:Horizontal='Left' /><Font ss:FontName='Arial' ss:Size='10' /></Style><Style ss:ID='s01_0_N2103'><Alignment ss:Vertical='Center' ss:Horizontal='Left' /><Font  ss:FontName='Arial' ss:Size='10' /><Borders></Borders><NumberFormat ss:Format='#,##0.000&quot;&quot;;-#,##0.000&quot;&quot;' /></Style></Styles>
<DocumentProperties xmlns='urn:schemas-microsoft-com:office:office'><Description>created using xml_tab</Description></DocumentProperties><Sheetnames>?fiscal?taxes?dispincome?fam_type?inequality?tax_trans?info?summary?</Sheetnames>
<Worksheet ss:Name='fiscal'><Table x:FullColumns='1' x:FullRows='1'><Column ss:Index='1' ss:AutoFitWidth='0' ss:Width='140'/><Row ss:Index='1'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'></Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>PrognÃ³za 2018</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>SimulÃ¡cia</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Zmena v mil EUR</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Zmena v % / p.b.</Data></Cell></Row>
<Row ss:Index='2'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>PrÃ­jmy spolu</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>20295.82203207140265</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>20321.1880463658199</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>25.36601429441725486</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.1249814580278342385</Data></Cell></Row>
<Row ss:Index='3'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Dan z prÃ­jmov fyzickÃ½ch osÃ´b</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>2807.635000588672028</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>2647.737598022310976</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-159.8974025663610519</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-5.695092222914860614</Data></Cell></Row>
<Row ss:Index='4'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>SociÃ¡lne odvody</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>7830.766005351159038</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>7830.766005351159038</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='5'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>ZdravotnÃ© odvody</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>3553.00399684633976</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>3553.00399684633976</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='6'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>DPH</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>6104.417002637317637</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>6289.680453223496443</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>185.2634505861788057</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>3.034908173968761336</Data></Cell></Row>
<Row ss:Index='7'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>VybranÃ© vÃ½davky</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>9020.598006549109414</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>9020.583416276429489</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.0145902726799249649</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.0001617439627542672316</Data></Cell></Row>
<Row ss:Index='8'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Vplyv na saldo</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>25.38060456709717982</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.02835969596079700172</Data></Cell></Row>
<Row ss:Index='9'><Cell ss:StyleID='s01_Note'><Data ss:Type='String'></Data></Cell></Row></Table></Worksheet>
<Worksheet ss:Name='taxes'><Table x:FullColumns='1' x:FullRows='1'><Column ss:Index='1' ss:AutoFitWidth='0' ss:Width='140'/><Row ss:Index='1'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'></Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Hruby mesacny prijem od</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Hruby mesacny prijem do</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Priemerna zmena v eurÃ¡ch</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Priemerna zmena v %</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% s nÃ¡rastom dani</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% s poklesom dani</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% Bez zmeny dani</Data></Cell></Row>
<Row ss:Index='2'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>1.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>243.3955841064453125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.1614252323912879206</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.154461638035510829</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>25.69306844648381727</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>74.30693155351617918</Data></Cell></Row>
<Row ss:Index='3'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>2.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>243.8260955810546875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>471.336669921875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.5187468153212577704</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.005364140601932244</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>73.81544594028343909</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>26.18455405971656802</Data></Cell></Row>
<Row ss:Index='4'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>3.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>471.67529296875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>580.10662841796875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.16981799377218465</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.179169102043254869</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>94.82397172459198487</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>5.176028275408018686</Data></Cell></Row>
<Row ss:Index='5'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>4.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>580.21099853515625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>671.88909912109375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.910153258511542163</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.482484987646302876</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>98.76249279134856351</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1.237507208651439816</Data></Cell></Row>
<Row ss:Index='6'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>5.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>671.965087890625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>758.1888427734375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.675488063280454298</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.85383822138521781</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>98.75335055903020987</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1.246649440969790579</Data></Cell></Row>
<Row ss:Index='7'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>6.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>759.13323974609375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>842.82037353515625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-3.314758626649222606</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.846641939702331925</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>99.64516446058273402</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.354835539417262813</Data></Cell></Row>
<Row ss:Index='8'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>7.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>842.967529296875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>922.2882080078125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-4.054975332938425936</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.020910270962159583</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>99.8027058887359857</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.1972941112640140549</Data></Cell></Row>
<Row ss:Index='9'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>8.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>922.90625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1055.975341796875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-5.095487882104521304</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.277668325020432594</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>100</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='10'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>9.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1056.209716796875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1302.557373046875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-6.543821088197944391</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.384961322882825918</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>100</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='11'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>10.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1302.688720703125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-12.19468124393227981</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.547906053144429972</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>100</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='12'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Spolu</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-4.506232645362075573</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.204192120802322297</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>88.69935250408167349</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>11.30064749591832118</Data></Cell></Row>
<Row ss:Index='13'><Cell ss:StyleID='s01_Note'><Data ss:Type='String'></Data></Cell></Row></Table></Worksheet>
<Worksheet ss:Name='dispincome'><Table x:FullColumns='1' x:FullRows='1'><Column ss:Index='1' ss:AutoFitWidth='0' ss:Width='140'/><Row ss:Index='1'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'></Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Disponibilny mesacny prijem od</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Disponibilny mesacny prijem do</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Priemerna zmena v eurÃ¡ch</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Priemerna zmena v %</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% domÃ¡cnosti s nÃ¡rastom prÃ­jmu</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% domÃ¡cnosti s poklesom prÃ­jmu</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% domÃ¡cnosti bez zmeny</Data></Cell></Row>
<Row ss:Index='2'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>1.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>466.68524169921875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.138903724402609896</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.6993981686372867657</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>100</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='3'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>2.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>466.726593017578125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>615.31768798828125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.261566489103643107</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.48185246880141408</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>5.275464477139816921</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>94.72453552286017953</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='4'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>3.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>615.35205078125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>783.59307861328125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.988419284779752161</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.3236095350112361824</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>20.14365552679944571</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>79.85634447320055074</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='5'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>4.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>783.6829833984375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>938.18994140625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.842076570218750931</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.2451414273889929996</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>21.25397792673843966</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>78.74602207326155678</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='6'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>5.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>938.9439697265625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1109.384521484375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.195900430176720874</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.1329721728109093948</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>32.29475766567754391</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>67.70524233432244898</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='7'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>6.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1109.717041015625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1286.487060546875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.3485490737482450641</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.0329590798435061838</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>55.30863596533930604</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>44.69136403466069396</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='8'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>7.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1287.0347900390625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1502.1536865234375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.9415015375527673314</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.0761670326203895548</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>63.34349573761578256</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>36.65650426238421744</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='9'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>8.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1502.8297119140625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1770.357177734375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>2.398413171154970769</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.1655111594848445999</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>68.06661539371708614</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>31.93338460628290676</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='10'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>9.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1770.7509765625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>2209.08056640625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>6.020279965462805194</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.3391392077371264135</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>86.00398424187626745</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>13.99601575812373078</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='11'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>10.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>2209.79638671875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>13.59589830502591212</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.4880960941952835475</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>91.89098185224031567</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>8.109018147759686101</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='12'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Spolu</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1.930350255970324724</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.1619564656434511751</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>45.34740852688342727</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>54.65259147311657273</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='13'><Cell ss:StyleID='s01_Note'><Data ss:Type='String'></Data></Cell></Row></Table></Worksheet>
<Worksheet ss:Name='fam_type'><Table x:FullColumns='1' x:FullRows='1'><Column ss:Index='1' ss:AutoFitWidth='0' ss:Width='140'/><Row ss:Index='1'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'></Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Priemerna zmena v eurÃ¡ch</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Priemerna zmena v %</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% domÃ¡cnostÃ­ s nÃ¡rastom prÃ­jmu</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% domÃ¡cnostÃ­ s poklesom prÃ­jmu</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% domÃ¡cnosti bez zmeny</Data></Cell></Row>
<Row ss:Index='2'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>1-cl domÃ¡cnosti</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>3.900938829040683231</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.6366228561438359579</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>72.79414394419117684</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.02598156676210772523</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>27.17987448904671766</Data></Cell></Row>
<Row ss:Index='3'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>1 rodic s 1 dieÂaÂom</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1.725145582177788128</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.3328186482715320693</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>44.39828830264266202</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.459791045455580083</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>55.1419206519017564</Data></Cell></Row>
<Row ss:Index='4'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>1 rodic s 2 dieÂmi</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>2.278989500008265168</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.3308252293858984228</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>64.28306780288995981</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>35.71693219711004019</Data></Cell></Row>
<Row ss:Index='5'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>1 rodic s 3 a viac dieÂmi</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1.573750860414747876</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.2131600252260650308</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>36.06469002695417458</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>63.93530997304582542</Data></Cell></Row>
<Row ss:Index='6'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>2-cl domÃ¡cnosti bez detÃ­</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>8.404623597964928194</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.6330313584239649627</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>94.18986167341429905</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>5.810138326585694735</Data></Cell></Row>
<Row ss:Index='7'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>3-cl domÃ¡cnosti (2 dosp, 1 deti)</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>6.774762939920265126</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.5339241726372648822</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>90.46913502615475977</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>9.530864973845240229</Data></Cell></Row>
<Row ss:Index='8'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>4-cl domÃ¡cnosti (2 dosp, 2 deti)</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>7.456331447871889395</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.5439876610684422076</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>85.08069097469970643</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>14.91930902530029002</Data></Cell></Row>
<Row ss:Index='9'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>dvojica s viac ako 3 detmi</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>5.637711542341321547</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.4591788784754319841</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>73.23302043070127354</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>26.76697956929873001</Data></Cell></Row>
<Row ss:Index='10'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Rodina pracujÃºcich dÃ´chodcov</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>6.877952288257347391</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.5540087137584877031</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>97.97426835747118901</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>2.025731642528815435</Data></Cell></Row>
<Row ss:Index='11'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>OstatnÃ© typy domÃ¡cnostÃ­</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1.110335633013960432</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.1561828278692045657</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>36.11286433123237316</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.04853396942577567486</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>63.8386016993418508</Data></Cell></Row>
<Row ss:Index='12'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Spolu</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>3.976007949481413561</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.463845020804191488</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>65.11738102908178405</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.03808096909644308886</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>34.84453800182177474</Data></Cell></Row>
<Row ss:Index='13'><Cell ss:StyleID='s01_Note'><Data ss:Type='String'></Data></Cell></Row></Table></Worksheet>
<Worksheet ss:Name='inequality'><Table x:FullColumns='1' x:FullRows='1'><Column ss:Index='1' ss:AutoFitWidth='0' ss:Width='140'/><Row ss:Index='1'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'></Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>PrognÃ³za 2018</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>SimulÃ¡cia</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Zmena indexu</Data></Cell></Row>
<Row ss:Index='2'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>GINI index</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>27.3745027518664088</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>27.49406236855240593</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.1195596166859971277</Data></Cell></Row>
<Row ss:Index='3'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Kakwani index</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>6.398906838599401681</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>6.152699372976663028</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.2462074656227386527</Data></Cell></Row>
<Row ss:Index='4'><Cell ss:StyleID='s01_Note'><Data ss:Type='String'></Data></Cell></Row></Table></Worksheet>
<Worksheet ss:Name='tax_trans'><Table x:FullColumns='1' x:FullRows='1'><Column ss:Index='1' ss:AutoFitWidth='0' ss:Width='140'/><Row ss:Index='1'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'></Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>DisponibilnÃ½ mesaÃ¨nÃ½ prÃ­jem od</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>DisponibilnÃ½ mesaÃ¨nÃ½ prÃ­jem do</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>PriemernÃ¡ zmena v eurÃ¡ch</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>PriemernÃ¡ zmena v %</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% domÃ¡cnosti s nÃ¡rastom</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% domÃ¡cnosti s poklesom</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>% domÃ¡cnosti bez zmeny</Data></Cell></Row>
<Row ss:Index='2'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>1.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>466.68524169921875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.153747617347875121</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.9694455371738894822</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>100</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='3'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>2.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>466.726593017578125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>615.31768798828125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.329333521303624366</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.8338444459039365819</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>4.85028361662452312</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>95.14971638337547688</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='4'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>3.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>615.35205078125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>783.59307861328125</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.216761826953188574</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.60698306883935671</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>17.03361964417438656</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>82.96638035582560633</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='5'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>4.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>783.6829833984375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>938.18994140625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.485106837987061112</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-5.572882121897052343</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>15.17931703793982834</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>84.82068296206017521</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='6'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>5.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>938.9439697265625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1109.384521484375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-2.474366556151164076</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>12.78643708082043773</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>15.48820121520418169</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>84.51179878479581475</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='7'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>6.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1109.717041015625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1286.487060546875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.57446207193305554</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.8827717213487151771</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>26.83283029889981464</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>73.16716970110017826</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='8'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>7.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1287.0347900390625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1502.1536865234375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.95845326078455173</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.971399260027047351</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>25.3108595322704879</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>74.68914046772951565</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='9'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>8.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1502.8297119140625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1770.357177734375</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.671959748590040817</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.5609048203247477549</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>33.33905223924747219</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>66.66094776075253492</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='10'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>9.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1770.7509765625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>2209.08056640625</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.7428177780508349315</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>.2106156409998658774</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>41.42816690098513277</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>58.57183309901486723</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='11'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>10.decil</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>2209.79638671875</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1.715110953052771947</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-.3090178765333159716</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>55.1658610026356655</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>44.8341389973643345</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='12'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Spolu</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>.</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>-1.430845299269805082</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>1.387041649325426063</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>24.35160584280183471</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>75.64839415719816884</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>0</Data></Cell></Row>
<Row ss:Index='13'><Cell ss:StyleID='s01_Note'><Data ss:Type='String'></Data></Cell></Row></Table></Worksheet>
<Worksheet ss:Name='info'><Table x:FullColumns='1' x:FullRows='1'><Column ss:Index='1' ss:AutoFitWidth='0' ss:Width='140'/><Row ss:Index='1'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'></Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Verzia</Data></Cell></Row>
<Row ss:Index='2'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Verzia modelu SIMTASK</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>26.10000000000000142</Data></Cell></Row>
<Row ss:Index='3'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Verzia databazy</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>15.09999999999999964</Data></Cell></Row>
<Row ss:Index='4'> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='String'>Verzia kodu run</Data></Cell> <Cell ss:StyleID='s01_0_N2103' ><Data ss:Type='Number'>3</Data></Cell></Row>
<Row ss:Index='5'><Cell ss:StyleID='s01_Note'><Data ss:Type='String'></Data></Cell></Row></Table></Worksheet>


<Worksheet ss:Name='summary'><Table x:FullColumns='1' x:FullRows='1'>
<Column ss:Index='1' ss:AutoFitWidth='0' ss:Width='160'/>
<Column ss:Index='2' ss:AutoFitWidth='0' ss:Width='160'/>
<Column ss:Index='3' ss:AutoFitWidth='0' ss:Width='160'/>
<Column ss:Index='4' ss:AutoFitWidth='0' ss:Width='160'/>
<Column ss:Index='5' ss:AutoFitWidth='0' ss:Width='160'/>
<Row ss:Index='1'>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>Kategória</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>Podkategória</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>Parameter</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>Pôvodná hodnota</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>Nová hodnota</Data>
</Cell>
</Row>

<Row ss:Index='2'>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>Daň z príjmov fyzických osôb</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>Sadzby dane</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>1. pásmo dane</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>19,00 %</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>18,00 %</Data>
</Cell>
</Row>

<Row ss:Index='3'>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>Daň z pridanej hodnoty</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>Sadzby-DPH</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>Znížená sadzba </Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>10,00 %</Data>
</Cell>
<Cell ss:StyleID='s01_0_N2103'>
<Data ss:Type='String'>20,00 %</Data>
</Cell>
</Row>
</Table>
</Worksheet>

</Workbook>