ࡱ> RT  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQURoot Entry FT[3@|9S@Workbook[SummaryInformation(DocumentSummaryInformation8 \psaas Ba==? 8X@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1h>1,>1>1>111<RCalibri1>RCalibri1?RCalibri14RCalibri14RCalibri1 RCalibri1 RCalibri1RCalibri1RCalibri1 RCalibri1RCalibri3#,##0\ " ";\-#,##0\ " "=#,##0\ " ";[Red]\-#,##0\ " "?#,##0.00\ " ";\-#,##0.00\ " "I"#,##0.00\ " ";[Red]\-#,##0.00\ " "q*6_-* #,##0\ " "_-;\-* #,##0\ " "_-;_-* "-"\ " "_-;_-@_-k)3_-* #,##0\ _ _-;\-* #,##0\ _ _-;_-* "-"\ _ _-;_-@_-,>_-* #,##0.00\ " "_-;\-* #,##0.00\ " "_-;_-* "-"??\ " "_-;_-@_-{+;_-* #,##0.00\ _ _-;\-* #,##0.00\ _ _-;_-* "-"??\ _ _-;_-@_-3" "#,##0_);\(" "#,##0\)=" "#,##0_);[Red]\(" "#,##0\)?" "#,##0.00_);\(" "#,##0.00\)I"" "#,##0.00_);[Red]\(" "#,##0.00\)i2_(" "* #,##0_);_(" "* \(#,##0\);_(" "* "-"_);_(@_).)_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)y:_(" "* #,##0.00_);_(" "* \(#,##0.00\);_(" "* "-"??_);_(@_)61_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)                                                                      ff         P  P        `            a  " "   "x "x "|  @ !x "x"x"|"x   h  ( #8  , #|#|#x#<  ( #8 #< #x#|!8 !8  8 #|#|a"xf#|a   "8 "8a #|a"xf#|f  ! ! !x"8 #8a !xf"x #8 !x"8 "x "8 "8 !8 !8a !xf"8 "8 "x"8 "0 !8ww  "8 !8 ||~K}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\);_(*(#,#);_(-"?? _)-@ }}* 00\);_(*(#,#???);_(???-"?? ???_)-@ ???}-}/ 00\);_(*}A}0 a00\);_(*(#,#}A}1 00\);_(*(#,#}A}2 00\);_(*?(#,#}A}3 00\);_(*23(#,#}-}4 00\);_(*}}5 ??v00\);_(*̙(#,#);_(-"?? _)-@ }A}6 }00\);_(*(#,#}A}7 e00\);_(*(#,#}x}800\);_(*(#); -" _)}}9 ???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湸 % 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 23ٗ % 60% - Accent3M( 60% - Accent3 23֚ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%"Normal 8Noteb Note   9OutputwOutput  ???%????????? ???:$Percent ;Title1Title I}% <TotalMTotal %OO= Warning Text? Warning Text %XTableStyleMedium9PivotStyleMedium48dq:F3ffff̙̙3f3fff3f3f33333f33333\`LDetailne eelarveF KoondeelarvetFilmi detailne eelarve Filmi nimi: Produtsent: Rezhissr:NrNimetusHulkhikHindKokkuFILMIGRUPI TTASUD Stsenaristkokku Re~issr ProdutsentManagerRe~issri assistent OperaatorOperaatori assistentKrumeesKrumehe assistent Valgusmeister Valgustaja Helioperaator PoomimeesKunstnikKunstniku assistent RekvisiitorKostmikunstnik Grimeerija Protehnik MonteerijaKokku 1NITLEJAD JA STATISTID 1. nitleja 2. nitleja 3. nitleja StatistidKokku 2KAAMERA- JA KRUTEHNIKAKaamera komplektpevOptikaKru ja relsid Lisatehnika Muud kuludKokku 3 VALGUSTEHNIKAValguse baaskomplekt Lisavalgus GeneraatorGeneraatori ktusKokku 4 HELITEHNIKAHelitehnika baaskomplektPatareidKokku 5 ERITEHNIKA Cherry PickertundTreiler VihmamasinKokku 6DEKORATSIOON JA REKVISIIT Dekoratsiooni materjalidRekvisiidi rent ja ostKokku 7 KOSTM"Kostm (ost, laenutus, mblemine)Pesu ja keemiline puhastusKokku 8GRIMMIVAHENDIDGrimmivahendid Kokku 9PROTEHNILISED VAHENDIDProtehnilised vahendidKokku 10VTTEKOHTADE RENTPaviljoni rentInterjri rentKokku 11VTTEPLATSI KULUD Catering Koristamine Esmaabi karpKokku 12 TRANSPORT Siduautod Kru kaubik Valguse kaubikKunstniku kaubikBensiinTakso ParkimineRemontKokku 13LINT, DVD, KVAKETAS Mini DV 60'tk.Beta 30' Kvaketas DVD + kaanedKokku 14MONTAA}Montaa~ - off-linendalMontaa~ - on-line Helimontaa~Kokku 15MUUSIKA HeliloojaMuusika litsentsitasudFonogrammide tasudKokku 16LDKULUDTelefonid, internetPaljundamine ja kitmine EsinduskuludKokku 17 KULUD KOKKUFilmi koondeelarve Ettevalmistus: (ndalat,peva) Re~issr: Vtteperiood: (ndalat, peva) Operaator:Jreltoomine: (ndalat, peva) Vtte formaat: Filmi pikkus:NR.NIMETUSSUMMATTASUD ERITHENIKADEKRATSIOON JA REKVISIITGRIMMIVAHENDID FINANTSEERIMISPLAAN FINANTSEERIJAFondSponsorOmafinantseeringBFM - sularahaBFM - omavahendid TULUD KOKKU5 v5l5w6m6i7_7U8K8Y9O9[:Q:);;W<M=={cc PK![Content_Types].xmlj0Eжr(΢Iw},-j4 wP-t#bΙ{UTU^hd}㨫)*1P' ^W0)T9<l#$yi};~@(Hu* Dנz/0ǰ $ X3aZ,D0j~3߶b~i>3\`?/[G\!-Rk.sԻ..a濭?PK!֧6 _rels/.relsj0 }Q%v/C/}(h"O = C?hv=Ʌ%[xp{۵_Pѣ<1H0ORBdJE4b$q_6LR7`0̞O,En7Lib/SeеPK!kytheme/theme/themeManager.xml M @}w7c(EbˮCAǠҟ7՛K Y, e.|,H,lxɴIsQ}#Ր ֵ+!,^$j=GW)E+& 8PK!GM=H#theme/theme/theme1.xmlZo7/1wÒd)i7葚hs$e[( @@o=m^Mv zhΏ=y)"iC[VCR4Č-^?{*& A0?{Je{2a,o-" ^|; &l{l'JqdF jޝkhęaቯr)LS)9WbX*柷}6'1ane“Eq{P7qh8Kz$Ti]PЬ:ah Ͻ`Xd[knqd5|k?vY|g ?uZ.ހbFӓ56xS/!gj]w9|o(K/Tm?b dXeF"q2/v(kCz-$A30DĊދg߾xz'?>|3NՉ?|~z݇'@G?}?>鋏ͧ5}gU&D7: frNfj31 #;7U#ɣxwu5+ߏx9pQzt^XTq֭=ĩc"Y8aL6N(Bj{RG4\Hw(`Z)9t&`e`jG7Ѐ:ȩ)aI)NXU똜,EPōK h)< o1Ze"'u4`Ϋ~2qa'4 (FG\!Ӎ~Dc'ai B.N,dHNNh6 7iC {&ܯ0EEzD *KMo>Co˫T YZ7$6w(cd4aP3NRnIJu$n.WoSObA{\e\~ xm>f!pSۍjnBMMಋ5ws ۫,k.oX3IYYAh0Xj:h~4w0#ֻQacr 153\ѦolWК|Z<#Wf5P˙0n.J0b4[,Eg}i{(Yߋ` IFlEk_&HWʇË q&:264rSTdi]5r\4"`j״$HƮh<"bghAZJ80_tMk|rskigZg1bgK}:SD|R`*l.ƿ3Qt9f-HGJBP`,'GWSkc0a AuLHP('*AZ2b~^z,I2UaWf9%ls`G`&i.Gl{j9,6ߍ fB/bYW7ӋYDXuI"*K" )Zk3֚;90X3!N1VVzKg5 ;hI;X_sZ{Aٚ.(w9'Sٹ]۱^ Q}1Ec0/8ȎpM;D(B&-5\}h`艋)B*82)dxqţfVP <+=t VpSuNRvFBXk9lh44: GihU^ וN , 2HЍm(ˮL=wnm7ZMtíOڋitd:1Y\+Ԥ8Xd|HKTB{JNoyA[:SZ ҝn^w!!d3.!Z=?` LRNt"[QaASCK$X7Ko7qnMW_/yxCY/CtQLspPK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 +_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!GM=H#theme/theme/theme1.xmlPK-! ѐ'B theme/theme/_rels/themeManager.xml.relsPK]=    }M;[&iv˃  dMbP?_*+%;p&?'?(98?)98?"^,, ` `? ` `?&`U} >} I)}  }  ?}  }  @} } ,D,D,D,D,D,D,,JJ J J J J JJJJJJJJJJJJJJJ,J,A BBBBCA EBBBCA EBBBCA EBBBCABBBBCABBBBC F G G G G H ~ I h hhhho K ~ L M ~ NO  LL o K ~ L M ~ N O  o K~ L M ~ N O  o K~ L M ~ N O  o K~ L M ~ N O  o K~ L M ~ N Oo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NOo K~ L M ~ NO m mmmm&P %BX~ I h!hhhho L"~ M M ~ M!Q DDo L#~ M M ~ R!Q  DDD l****T.zaaaaaaaaaaaaaaaaaaaJ.g !",#,$%&'(),*,+,-./0 ,1 ,2 3 4 5 ,6 ,7 8 9 : ,; ,< = > ? , o L$~ M M ~ R! Q! D D !o !S%~ !T !M ~ !U!!V" D!D! "m&"mmmm&"W$ %!BX~ #I #h'#hhhh$q $K(~ $K $M)~ $N!$O% D$D$%q %K*~ %K %M)~ %N!%O& D%D%&q &K+~ &K &M)~ &N!&O' D&D&'q 'K,~ 'K 'M)~ 'N!'O( D'D'(q (K-~ (K (M ~ (N!(O) D(D( )m.)mmmm&)W+ %$(BX~ *I *h/*hhhh+r +K0~ +K +M)~ +N!+O, D+D+,r ,K1~ ,K ,M)~ ,N!,O- D,D,-r -K2~ -K -M)~ -N!-O. D-D-.r .K3~ .K .M)~ .N!.O/ D.D./r /K-~ /K /M)~ /N!/O0 D/D/ 0m40mmmm&0W2 %+/BX~ 1I 1h51hhhh2q 2K6~ 2K 2M)~ 2N!2O3 D2D23q 3K7~ 3K 3M ~ 3N!3O4 D3D34q 4K-~ 4K 4M ~ 4N!4O5 D4D4 5m85mmmm&5W7 %24BX~ 6I 6h96hhhh7i 7K:~ 7K 7M;~ 7N!7O8 D7D78i 8K<~ 8K 8M;~ 8N!8O9 D8D89i 9K=~ 9K 9M;~ 9N!9O: D9D9 :m>:&:< %79BX~ ;I ;h?;hhhh<q <X@~ <M <M ~ <M!<O= D<D<=q =XA~ =M =M ~ =M!=O> D=D=>q >X-~ >M >M ~ >M!>O? D>D> ?mB?mmmm&?PA %<>BX ? CD lggJ.gggggJ.gggggJ.gggJ.gggJ.ggg@,ABCD,E,FGH,I,JKL,M,NOP Q ,R ,S T U V W ,X ,Y Z [ \ ] ^ _ ~ @F" @nD@nnnnAq AXE~ AM AM ~ AM!AOB DADABq BXF~ BM BM ~ BM!BOC DBDBCq CX-~ CM CM ~ CM!COD DCDC DmGDmmmm&DWF %ACBX~ EF& EnHEnnnnFo FXI~ FM FM ~ FM!FOG DFDFGo GX-~ GM GM ~ GM!GOH DGDG HmJHmmmm&HWJ %FGBX~ IF* InKInnnnJo JXL~ JM JM ~ JM!JOK DJDJKo KX-~ KM KM ~ KM!KOL DKDK LmMLmmmm&LW N %JKBX~ MF. MnNMnnnnNo NXO~ NM NM ~ NM!NO O DNDNOo OXP~ OM OM ~ OM!OO P DODOPo PX-~ PM PM ~ PM!PO Q DPDP QmQQmmmm&QW S %NPBX~ RF2 RnRRnnnnSi SXS~ SM SM)~ SM!SO T DSDSTi TXT~ TM TM ~ TM!TO U DTDTUi UXU~ UM UM ~ UM!UO V DUDUVi VX-~ VM VM ~ VM!VO W DVDV WmVWmmmm&WW Y %SVBX~ XF6 XnWXnnnnYo YXX~ YM YM)~ YMYO(ZYYa LLZo ZXY~ ZM ZM)~ ZMZO([Y[o [XZ~ [M [M)~ [M[O(\Y [C\o \X[~ \M \M)~ \M\O(]Y]o ]X\~ ]M ]M ~ ]M]O(^Y^o ^X]~ ^M ^M ~ ^M^O(_Y_o _X^~ _M _M ~ _M_O(`YDv l.gggJ.ggJ.ggJ.gggJ.ggggJ.zaoaaa` a b ,c ,d e f g h i ,j ,k l m n o ,p ,q r s t u ,v ,w x y z { ,| ,_`o `X_~ `M `M ~ `M`O(aY ` Cao aX-~ aM aM ~ aMaO(bY bm`bmmmm&bW d %YaBX bC~ cI: chachhhhdp dXb~ dM dMc~ dM!dO e DdDdep eXd~ eM eMc~ eM!eO f DeDefp fXe~ fM fMc~ fM!fO g DfDfgp gXf~ gM gMc~ gM!gO h DgDghp hX-~ hM hM ~ hM!hO i DhDh imgimmmm&iW k %dhBX~ jI> jhhjhhhhkl kXi~ kM kMj~ kM!kO l DkDkll lXk~ lM lMj~ lM!lO m DlDlml mXl~ mM mMj~ mM!mO n DmDmnl nY-~ nT nT ~ nT!nO o DnDn ommommmm&oW q %knBX~ pIB phnphhhhql qZo~ qM qM ~ qM!qO r DqDq qCrl rZp~ rM rM ~ rM!rO s DrDrsl sYq~ sM sT ~ sM!sO t DsDstl tY-~ tM tT ~ tM!tO u DtDt umrummmm&uW w %qtBX~ vIF vhsvhhhh vCwi wZt~ wM wM ~ wM!w[ x DwDwxi xZu~ xM xM ~ xM!x[ y DxDxyi yZv~ yM yMc~ yM!y[ z DyDyzi zZ-~ zM zMc~ zM!z[ { DzDz zC {jw{jjjj&{\ | %wzBX|] |kx |kkk&|^  %{BX> 0oaX.gggggJ.ggggJ.ugggJ<ggguJ   | >$5554!""##$())**+/001124556679::;;<>??@@ACDDEEFGHHIIJKLLMMNPQQRRSVWWXXYabbccdhiivvwz{{||jjknooppqtuuggD@  Ld~ޙ6  dMbP?_*+%&?'?( ` `?) ` `?"d,, ` `? ` `?&`U} I } }  }  } L  ; ,       ,  , @ @ @ @ @ @ @ @ @ @ @ @ @ @ @ @ @ @ Y@   |y|||||||| }}}}}}}}} {{{{{ {z {{{ {{{{{{ {| {{{ {}{{{{ {~ {{{ {{{{{ { {{{wwwwwwwwwzzzzzzzzzvvvvvvvvv zzzzzzzzz I x xxxxxx I~ ` s ssssss O Z~ ` s! ssssss O Z"~ ` s' ssssss OZ)~ ` s/ssssssOZ0~ ` s5ssssssO Z5~ ` sssssssOZ:~ ` sssssssOZ?~ `" sDssssssOZD~ `& sssssssOZH~ `* sKssssssOZL~ `. sNssssssOZQ~ `2 sRssssssOZW  C~ `6 sWssssssOZb~ `: sassssssOZi~ `> shssssssOZo~ `B snssssssOZu~ `F ssssssssOZ{atttttttbc uxuuuuuu#d# % yyyyyyyyywwwwwwwwwD l((>>>>@SSSSSSSSSSSaSSSSSU ,! " ,# $ % & ' ( ) * ,+ , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ?  v vvvvvvvv!wwwwwwwww "I "x"xxxxxx "I~ #` #s#ssssss#O*Z4~ $` $s$ssssss~ $O~ %` %s%ssssss~ %O~ &` &s&ssssss~ &O~ '` 's'ssssss~ 'O~ (`(sssssss~ (O)atttttttb*c *u*uuuuuu#*d %#)+efffffffe,efffffffe-efffffffe.efffffffe/efffffffe0efffffffe1efffffffe2efffffffe3efffffffe4ggggggg5ggggggg6ggggggg7ggggggg8ggggggg9ggggggg:ggggggg;ggggggg<ggggggg=ggggggg>ggggggg?gggggggDl(@S@@@@4U@ABCDEFGHIJK@gggggggAgggggggBgggggggCgggggggDgggggggEgggggggFgggggggGgggggggHgggggggIgggggggJgggggggKggggggg  g> @gb  z/     %%&&''(())** !!""##$$ggD@ Oh+'08@P ` lxsaassaas@03@&9՜.+,0HP X`hp x  Detailne eelarve Koondeelarve  Worksheets F&Microsoft Office Excel 2003 WorkCompObjrsheetBiff8Excel.Sheet.89q