{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Leht1","Leht2","Leht3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Leht1","index":0,"n_rows":91,"n_cols":15,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[null,null,"Noortespordi tegevustoetuste eelarve 2013"]
[]
[null,"Spordiala","Asutuse nimi","õpilaste arv","taotletud","Õpilaste arv","eelisala","2x","50% III","4.-5.aste","järjep.","alaliit","Koefitsient","Pearaha","Eraldatud"]
[1,"aerutamine","Sõudmise ja Aerutamise klubi \"Tartu\"",70,30000,36,0.3,0.1,0.2,0.1,0.1,0.2,{"$f":"SUM(G4:L4)","v":1},223,{"$f":"M4*N5*F4","v":8028}]
[2,"akrobaatika","Spordiklubi \"Biomechanics group\"",60,6500,26,null,0.1,0.2,0,0.1,0.2,{"$f":"SUM(G5:L5)","v":0.60000000000000009},223,{"$f":"F5*M5*N6","v":3478.8}]
[3,"iluuisutamine","Iluuisutamisklubi Staar",40,5362,23,0.3,0.1,0.2,0,0.1,0,0.70000000000000007,223,3590.3]
[4,"iluuisutamine","mittetulundusühing Iluuisutamisklubi \"Tartu\"",120,14150,66,0.3,0.1,0.2,0.1,0.1,0.2,1,223,14718]
[5,"invasport","Mittetulundusühing Spordiklubi Flüüger",5,1200,5,1,0,0,0,0,0,1,223,1115]
[6,"invasport","Tartu Kurtide Spordiselts Kaar",6,2241,4,1,0,0,0,0,0,1,223,892]
[7,"jalgpall","Jalgpalliklubi \"Merkuur-Juunior\"",113,34400,80,0.3,0.1,0.2,0,0.1,0.2,0.90000000000000013,223,16056.000000000004]
[8,"jalgpall","JALGPALLIKLUBI FC TARTU",125,25000,39,0.3,0.1,0,0,0.1,0.1,0.6,223,5218.2]
[9,"jalgpall","Mittetulundusühing FC Helios",100,14500,66,0.3,0.1,0.2,0,0.1,0.1,0.8,223,11774.400000000001]
[10,"jalgpall","Mittetulundusühing FC Santos",270,54189,194,0.3,0.1,0,0,0.1,0.2,0.7,223,30283.399999999998]
[11,"jalgpall","Mittetulundusühing Jalgpallikool Tammeka",300,50000,205,0.3,0.1,0.2,0,0.1,0.2,0.90000000000000013,223,41143.500000000007]
[12,"jalgpall","Spordiklubi 10",60,20000,30,0.3,0.1,0.2,0,0.1,0.2,0.90000000000000013,223,6021.0000000000009]
[13,"jalgrattasport","mittetulundusühing Peloton",15,3450,6,0.3,0.1,0.2,0.1,0,0,0.70000000000000007,223,936.6]
[14,"jalgrattasport","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",35,5425,20,0.3,0.1,0.2,0.1,0.1,0.2,1,223,4460]
[15,"jalgrattasport","Rein Taaramäe Rattaklubi",50,18000,28,0.3,0.1,0.2,0.1,0.1,0.2,1,223,6244]
[16,"jalgrattasport","Spordiklubi VELO",70,16000,29,0.3,0.1,0.2,0.1,0.1,0.2,1,223,6467]
[17,"judo","SPORDIKLUBI \"DO\"",250,400000,131,0.3,0.1,0.2,0.1,0.1,0.2,1,223,29213]
[18,"judo","spordiklubi Dodze",70,16000,46,0.3,0.1,0.2,0.1,0.1,0.1,0.9,223,9232.1999999999989]
[19,"judo","Spordiklubi ZEN",240,46000,118,0.3,0.1,0.2,0.1,0.1,0.2,1,223,26314]
[20,"jäähoki","Tartu Spordiklubi \"Kajakas\"",91,21130,60,0.3,0.1,0.2,0.1,0.1,0.2,1,223,13380]
[21,"karate","Karateklubi FALCO",160,25000,74,0.3,0.1,0.2,0,0.1,0.2,0.90000000000000013,223,14851.800000000001]
[22,"karate","Spordiklubi \"BudoArt\"",100,50000,67,0.3,0.1,0.2,0.1,0.1,0.1,0.9,223,13446.900000000001]
[23,"kergejõustik","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",420,80500,267,0.3,0.1,0.2,0.1,0.1,0.2,1,223,59541]
[24,"kergejõustik","Tartu Spordiselts \"Kalev\"",230,52900,213,0.3,0.1,0.2,0.1,0.1,0.2,1,223,47499]
[25,"kick-boxing","spordiklubi KLAN",52,8000,55,null,0.1,0.2,0.1,0.1,0.2,0.7,223,{"$f":"F28*M28*N28","v":8585.5}]
[26,"kick-boxing","Spordiklubi Kombat",50,5000,24,null,0.1,0.2,0.1,0.1,0.2,{"$f":"SUM(G29:L29)","v":0.7},223,{"$f":"F29*M29*N29","v":3746.3999999999992}]
[27,"korvpall","mittetulundusühing Erkmaa Korvpallikool",110,24530,66,0.3,0.1,0.2,0.1,0.1,0.2,1,223,14718]
[28,"korvpall","Mittetulundusühing TARTU PALLIKLUBI",50,8750,63,0.3,0.1,0.2,0.1,0.1,0,0.8,223,11239.2]
[29,"korvpall","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",240,49000,140,0.3,0.1,0.2,0.1,0.1,0.2,1,223,31220]
[30,"korvpall","Tartu Spordiselts \"Kalev\"",190,50000,115,0.3,0.1,0.2,0.1,0.1,0.2,1,223,25645]
[31,"käsipall","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",47,9400,36,null,0.1,0.2,0.1,0.1,0.1,0.6,223,4816.7999999999993]
[32,"lauatennis","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",20,3200,12,null,0.1,0,0,0.1,0,0.2,223,535.20000000000005]
[33,"lauatennis","Tartu Spordiselts \"Kalev\"",45,10350,36,null,0.1,0.2,0,0.1,0.2,0.60000000000000009,223,4816.8]
[34,"maadlus","Eesti Maaülikooli Spordiklubi",30,7600,8,0.3,0.1,0.2,0.1,0.1,0.2,1,223,1784]
[35,"maadlus","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",14,3260,9,0.3,0.1,0.2,0.1,0.1,0.1,0.9,223,1806.3]
[36,"maadlus","Tartu Spordiselts \"Kalev\"",40,9200,46,0.3,0.1,0.2,0.1,0.1,0.1,0.9,223,9232.1999999999989]
[37,"male","Tartu Spordiselts \"Kalev\"",45,6000,18,null,0.1,0.2,0.1,0.1,0.2,0.7,223,2809.7999999999997]
[38,"moodne 5-võistlus","Tartu Kaasaegse Viievõistluse Klubi Pentathlon",50,10350,25,null,0.1,0.2,0.1,0.1,0.2,0.7,223,3902.5]
[39,"orienteerumine","ORIENTEERUMISKLUBI ILVES",20,3500,8,null,0.1,0.2,0.1,0.1,0.2,0.7,223,1248.8]
[40,"orienteerumine","Orienteerumisklubi Kape",10,2000,5,null,0.1,0.2,0.1,0.1,0.1,0.6,223,669]
[41,"poks","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",70,11650,29,null,0.1,0.2,0.1,0.1,0.1,0.6,223,3880.2]
[42,"poks","Poksiklubi Ring",30,4000,6,null,0.1,0.2,0.1,0,0,0.4,223,535.20000000000005]
[43,"poks","Poksiklubi SIRGE",25,1300,4,null,0.1,0.2,0,0.1,0.1,0.5,223,446]
[44,"purjetamine","Jahtklubi \"Merikotkas\"",43,3950,21,null,0.1,0.2,0,0.1,0,0.4,223,1873.2]
[45,"purjetamine","Tartu Kalevi Jahtklubi",40,1500,3,null,0.1,0.2,0.1,0.1,0,0.5,223,334.5]
[46,"ratsutamine","Liivimaa Ratsaklubi",60,1500,9,null,0.1,0.2,0,0.1,0.2,0.60000000000000009,223,1204.2]
[47,"ratsutamine","Pärna Ratsaspordiklubi",15,750,9,null,0.1,0.2,null,null,0,0.30000000000000004,223,602.1]
[48,"ratsutamine","Ratsarügemendi klubi",30,2000,38,null,0.1,0.2,0,0.1,0,0.4,223,3389.6000000000004]
[49,"saalihoki","Eesti Maaülikooli Spordiklubi",150,24500,59,0.3,0.1,0.2,0.1,0.1,0.2,1,223,13157]
[50,"sulgpall","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",100,17500,71,0.3,0.1,0.2,0.1,0.1,0.2,1,223,15833]
[51,"sulgpall","sulgpalliklubi Triiton",350,78000,270,0.3,0.1,0.2,0.1,0.1,0.2,1,223,60210]
[52,"sulgpall","Tartu Spordiselts \"Kalev\"",45,7100,35,0.3,0.1,0.2,null,0.1,0,0.70000000000000007,223,5463.5000000000009]
[53,"suusatamine","Mittetulundusühing SPORDIKLUBI MÄESUUSAKOOL",11,1300,8,null,0.1,0.2,null,0.1,0.2,0.60000000000000009,223,1070.4000000000001]
[54,"suusatamine","Tartu Suusaklubi",90,20900,78,0.3,0.1,0.2,0.1,0.1,0.2,1,223,17394]
[55,"sõudmine","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",52,9500,27,0.3,0.1,0.2,null,0.1,0.2,0.90000000000000013,223,5418.9000000000005]
[56,"sõudmine","Sõudmise ja Aerutamise klubi \"Tartu\"",70,30000,29,0.3,0.1,0.2,0.1,0.1,0.2,1,223,6467]
[57,"taekwondo","Tartu taekwondoklubi ALFA+",30,6000,17,null,0.1,0.2,null,0.1,0,0.4,223,1516.4]
[58,"tennis","Mittetulundusühing Tartu Tenniseklubi",300,60000,170,0.3,0.1,0.2,0.1,0.1,0.2,1,223,37910]
[59,"tennis","MK Tenniseklubi",35,7000,18,0.3,0.1,0.2,0.1,0.1,0.2,1,223,4014]
[60,"tennis","Tenniseklubi Viktor",70,18000,41,0.3,0.1,0.2,0,0.1,0,0.70000000000000007,223,6400.1]
[61,"tõstmine","mittetulundusühing SK JÕUD JUNIOR",40,9320,17,null,0.1,0.2,0,0.1,0.2,0.60000000000000009,223,2274.6000000000004]
[62,"tõstmine","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",18,4190,4,null,0.1,0.2,0.1,0.1,0.2,0.7,223,624.4]
[63,"ujumine","Mittetulundusühing TARTU UJUMISKLUBI",450,65000,316,0.3,0.1,0.2,0.1,0.1,0.2,1,223,70468]
[64,"ujumine","Tervise- ja spordiklubi ARENA",150,25000,66,0.3,0.1,0.2,null,0.1,0,0.70000000000000007,223,10302.6]
[65,"ujumine","Ujumise Spordiklubi MTÜ",450,54000,253,0.3,0.1,0.2,0.1,0.1,0.2,{"$f":"SUM(G68:L68)","v":1},223,{"$f":"F68*M68*N68","v":56419}]
[66,"veemoto","Tartu Kalevi vee-motoklubi",15,10000,9,0.3,0.1,0.2,0.1,0.1,0.2,1,223,2007]
[67,"vehklemine","Spordiklubi \"Tähtvere\"",36,10000,21,0.3,0.1,0.2,0.1,0.1,0.1,0.9,223,4214.7000000000007]
[68,"vehklemine","Tartu Spordiselts \"Kalev\"",130,30000,90,0.3,0.1,0.2,0.1,0.1,0.2,1,223,20070]
[69,"võimlemine","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",90,11700,21,0.3,0.1,0,0,0.1,0.1,0.6,223,2809.7999999999997]
[null,"5-6 aastased","Mittetulundusühing Tartu Ülikooli Akadeemiline Spordiklubi",null,null,4,0.4,null,null,null,null,0,0.4,223,356.8]
[70,"võimlemine","Tartu Spordiselts \"Kalev\"",60,8900,20,0.3,0.1,0.2,0.1,0.1,0.1,0.9,223,4014]
[null,"5-6 aastased","Tartu Spordiselts \"Kalev\"",null,null,36,0.4,null,null,null,null,0,0.4,223,3211.2000000000003]
[71,"võimlemine","Võimlemisklubi \"Rütmika\"",450,45000,154,0.3,0.1,0.2,0.1,0.1,0.2,1,223,34342]
[null,"5-6 aastased","Võimlemisklubi \"Rütmika\"",null,null,110,0.4,null,null,null,null,0,0.4,223,9812]
[72,"võimlemine","Võimlemisklubi Akros",200,13000,55,0.3,0.1,0.2,0,0.1,0.1,0.8,223,9812]
[null,"5-6 aastased","Võimlemisklubi Akros",null,null,46,0.4,null,null,null,null,0,0.4,223,{"$f":"F79*M79*N79","v":4103.2000000000007}]
[73,"võimlemine","VÕIMLEMISKLUBI JANIKA",520,64000,253,0.3,0.1,0.2,0.1,0.1,0.2,1,223,56419]
[null,"5-6 aastased","VÕIMLEMISKLUBI JANIKA",null,null,88,0.4,null,null,null,null,0,0.4,223,7849.6]
[74,"võistlustants","mittetulundusühing Revalia Tantsukool",118,16310,null,0.3,0.1,0.2,0.1,0.1,0.2,1,223,5120]
[null,"võistlustants","MTÜ Tantsuklubu Prestige",null,null,46,null,null,null,null,null,null,"1",223,5138]
[75,"võistlustants","Tantsuklubi \"STIIL\"",150,15000,45,0.3,0.1,0.2,0.1,0.1,0.2,1,223,10035]
[76,"võistlustants","Tantsuklubi Tango",180,20000,94,0.3,0.1,0.2,0.1,0.1,0.2,1,223,20962]
[77,"võrkpall","Spordiklubi Duo",150,34950,96,0.3,0.1,0.2,0.1,0.1,0.2,1,223,21408]
[78,"võrkpall","Tartu Spordiselts \"Kalev\"",160,35000,113,0.3,0.1,0.2,0.1,0.1,0.2,1,223,25199]
[null,null,null,null,null,{"$f":"SUM(F4:F87)","v":5398}]
[null,"Tegevustoetuaed kokku",null,{"$f":"SUM(D4:D87)","v":8996},{"$f":"SUM(E4:E87)","v":1979907},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4:O87)","v":1074770.8}]
[null,"Andeka noorsportlase lisatoetus",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O91-O89","v":24769.199999999953}]
[null,"Eelarve kokku",null,null,null,null,null,null,null,null,null,null,null,null,1099540]

{"sheet":"Leht2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Leht3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}