ࡱ> ?> g2ɀ\pmaticarMatic Ba==xxX/"8X@"1Arial1Arial1Arial1Arial1$Arial1 Arial1Arial1$ Myriad Pro1$ Myriad Pro1$ Myriad Pro1$- Myriad Pro1$- Myriad Pro1$  Myriad Pro1$  Myriad Pro1Arial1$7 Myriad Pro1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,Calibri1Calibri1Calibri1>Calibri14Calibri1<Calibri1?Calibri1hCambria1Calibri1 Calibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)#,##0\ "KM";\-#,##0\ "KM"##,##0\ "KM";[Red]\-#,##0\ "KM"$#,##0.00\ "KM";\-#,##0.00\ "KM")$#,##0.00\ "KM";[Red]\-#,##0.00\ "KM">9_-* #,##0\ "KM"_-;\-* #,##0\ "KM"_-;_-* "-"\ "KM"_-;_-@_->9_-* #,##0\ _K_M_-;\-* #,##0\ _K_M_-;_-* "-"\ _K_M_-;_-@_-FA_-* #,##0.00\ "KM"_-;\-* #,##0.00\ "KM"_-;_-* "-"??\ "KM"_-;_-@_-FA_-* #,##0.00\ _K_M_-;\-* #,##0.00\ _K_M_-;_-* "-"??\ _K_M_-;_-@_-#,##0\ "kn";\-#,##0\ "kn"##,##0\ "kn";[Red]\-#,##0\ "kn"$#,##0.00\ "kn";\-#,##0.00\ "kn")$#,##0.00\ "kn";[Red]\-#,##0.00\ "kn">9_-* #,##0\ "kn"_-;\-* #,##0\ "kn"_-;_-* "-"\ "kn"_-;_-@_->9_-* #,##0\ _k_n_-;\-* #,##0\ _k_n_-;_-* "-"\ _k_n_-;_-@_-FA_-* #,##0.00\ "kn"_-;\-* #,##0.00\ "kn"_-;_-* "-"??\ "kn"_-;_-@_-FA_-* #,##0.00\ _k_n_-;\-* #,##0.00\ _k_n_-;_-* "-"??\ _k_n_-;_-@_-"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)                                                                      ff + ) , *      P  P         `            a !    x@ @   |@ @  x@ @ |@ @ |@ @ |@ @ |@ @ x@ @  x@ @  |@ @    x@ @ -  |@ @ -  |@ @ -  |@ @ - |@ @ -    |@ @   (@ @  (@ @  (@ @  (!@ @  (@ @  (!@ @  (!@ @  (!@ @  (!!@ @  x@ @ -  x@ @ -  |@ @ -  |@ @ -  |@ @ -  x@ @  |!@ @ -  x!!@ @ -  x!@ @   | @ -  ( @  ( @  | @   (! @ |! @ -  x!@ @ -  x @   x!@ @   x@ @   x@ @   x  x!@ @ -  x@ @ -  x!@ @ - x@ x x  X  X  X  X ||{)&}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef [$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L [$ -}A} 00_)23[$ -}A} 00_)23[$ -}A} 00_)23[$ -}A} 00_)23[$ -}A}  00_)23[$ -}A}! 00_)23 [$ -}A}" 00_)[$ -}A}# 00_)[$ -}A}$ 00_)[$ -}A}% 00_)[$ -}A}& 00_)[$ -}A}' 00_) [$ -}A}( 00_)[$ -}}) }00_)[$ -##0.  }}* 00_)[$ -???##0.??? ??? ???}-}/ 00_)}A}1 a00_)[$ -}A}2 00_)[$ -}A}3 00_)?[$ -}A}4 00_)23[$ -}-}5 00_)}}7 ??v00_)̙[$ -##0.  }A}8 }00_)[$ -}A}9 e00_)[$ -}x}:00_)[$##  }}; ???00_)[$???## ???  ??? ???}-}= 00_)}U}> 00_)[$## }-}? 00_) 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text %0 : Followed Hyperlink 1Good;Good  a%2 Heading 1G Heading 1 I}%O3 Heading 2G Heading 2 I}%?4 Heading 3G Heading 3 I}%235 Heading 49 Heading 4 I}%6( Hyperlink 7InputuInput ̙ ??v% 8 Linked CellK Linked Cell }% 9NeutralANeutral  e%"Normal :Noteb Note   ;OutputwOutput  ???%????????? ???<$Percent =Title1Title I}% >TotalMTotal %OO? Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight1683f3ffffT̙̙3f3fff3f3f33333f33333\`9Bud~et  ;=8=41.2.1.3.2.1.2.2.3.1.3.2.1.1.1.3.2.3.2.3.3.3.4.3.5.1.4.1.5.3.6.3.7.3.8.3.9.3.10. __________4.1.4.2.#Logo organizacije vlasnika projektaNZIV ORGANIZACIJENAZIV PROJEKTAPREGLED BUD}ETABroj KategorijaJedinica Broj jedinicaJedini na cijena (KM) Ukupno (KM)LJUDKI RESURSIPUTOVANJE/PREVOZKANCELARIJSKI TRO`KOVIPROJEKTNI TRO`KOVI VIDLJIVOST UKUPNO (KM)Month 1Month 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12:6 6B7vD77P8 8pcc>B g2ɀ 1HSY  dMbP?_*+%&?'?(?)?M\\earth\DILBERTF$ _ 4dXA4CanonhH` eCanon LBP7750C/5460 UFR IIddd      d d d d dd    dd@@d  d  d dd d"eddd      !"#$%&'d"    @  !"#$%&'()*+,-d.d/d0123456789:;<=>?@ABCDd     ddd !"#$%&'()*+,-./01234d!ddd d!     d H8  4 22h 1 4 22h 1XXd2 Arial\CNZSRGBA.ICC\CNZSRGBA.ICC\CNZSRGBA.ICCCONFIDENTIALCONFIDENTIALHArialntitledDefault SettingsX  " dXX??&U} K} 'K}  K1h@h@h@h@h@h@;; @  Q Q Q Q QQQQQQQQQQQQQQ@@QQQ wwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwww xx y yyy xx y yyy zzzzzz L L M N O O! \( ]) ^* _+ `, `- ]. ]/ ^0 _1 e2 k3 pppppp USSSSSSSSSfV A n" nnnB USSSSSSSSSfV C CDEFF USSSSSSSSSfV C CDEFF USSSSSSSSSfV CCDEFFUSSSSSSSSSfV CCDEFFUSSSSSSSSSfV CCDEFFUSSSSSSSSSfV A n#nnnRonnnRnnnnRlm CCDEFFUSSSSSSSSSfV CCDEFFUSSSSSSSSSfV C CDEFFUSSSSSSSSSfV A n$nnnRonnnRnnnnRlm CCDEGFUSSSSSSSSSfV CCDEGFUSSSSSSSSSfV C CDEGFUSSSSSSSSSfV C CDEGFUSSSSSSSSSfV C CDEGFUSSSSSSSSSfV CCDEGFWTTTTTTTTTgX CCDEGFWTTTTTTTTTgX CCDEGFUSSSSSSSSSfV CHDEGFUSSSSSSSSSfV CIDEGJUSSSSSSSSSfVD l"66"8PDDDDDPDDDPDDDDDDDDD Q!Q"Q#Q$Q%Q&@'@(Q)Q*Q+Q,Q-Q.Q/Q 0Q ~ A@ n% nnnR onnnRnnnnRlm !C!CDEGF!USSSSSSSSSfV "C"CDEGF"USSSSSSSSSfV #C#CDEGF#USSSSSSSSSfV $C$CDEGF$USSSSSSSSSfV %C%CDEGF%USSSSSSSSSfV &C&CDEGF&WTTTTTTTTTgX 'C'CDEGF'WTTTTTTTTTgX (C(CDEGF(USSSSSSSSSfV )C)HDEGF)USSSSSSSSSfV *C*IDEGJ*USSSSSSSSSfV~ +A@ +n&+nnnR+annnnRAnnnhd,Cffffff@,CDEGF,USSSSSSSSSfV~ -C@@-CDEGF-USSSSSSSSSfV~ .C@.CDEGF.USSSSSSSSSfV/tuuuuv/YZZZZZZZZZi[ 0r'0rrrrP0sqqqqbqqqqjc&@PDDDDDDDDDDPHDD8>@<dqdr00  //  ++00++ ++  00     7ggD Oh+'0 X`t  Annex 11cBudget breakdownLOD Project. Damir ZarakMicrosoft Excel@L'@滖@ Yv՜.+,00 X`x  Massimo DianaUNDP Bosnia and Herzegovina BudetBudet!Print_Area  Worksheets Named Ranges  !"#$%&'()*+,-/012345789:;<=Root Entry FzLWorkbookR[SummaryInformation(.DocumentSummaryInformation86