2015 tslis budgeti mokle informacia.pptx

7/23/2019 2015 tslis budgeti mokle informacia.pptx

1/24

2015 2014


2/24

2015 , 2013-2014 , -

, , ! ;

! ! " #$!%& " ;

2013-2014 '! ! # % & &!!

2015 2012 990,0 ;

" % # !!! , $ $ ' %& " " ,! " ;

2013 ! % ! # & & %! , & ! " $ ' % '';

! 2013-2014 !!! !, & ! !&'' &!!;

2015-201( # $ '! % "! & &!! , '%!#!# !, " 2015 ;

2015 2


3/24

##!# - !!! !

& ;

$!! )! ' ! #! '%! ! ! & , ! !!, ! !# %$ '!! !" ;

, 2015 #!# $ " ! & ";

2014 & )! - 3,*+- '!," 2015 $!! )! 3,0+-;

, 2015 " $ !";

! "& &! # ' &!!;

, 2015 !

2015 3


4/24

2014 #

42015

$2014% &'( $(%

10 ! ! "#!#

)! 5,(+ !;

!!! ! #!# 5+-$ '!;

) )) ))) 10 &

00

10

20

30

40

50

(0

*0

0 *+1

5+25+5 5+


5/24

2014 #

52015

-( (

&

10 ! "$- "

! 12,*+-;

% $ &' & ! ! ;

! $- ! (20,0 !

;

201. 10

2014 10

2,34-,(.2

2,.(.,.(2

-( & &$ %


6/24

' $2014(2015%

(2015

! '%!! 2014-2015 ' #!# )! % $;

2014 2015

$/+5%

$+5%

$4+5%

$2+5%

$0+5%

1+5

.+5

5+5 5+0 5+0

" &&

+ " &


7/24

2014 #

*2015

'

!-' /!

' & "&

!-' /!

# '%!! ' 14+- ;

' - '%!!, ! '%!!, #!# # #! #!#!;

2012 201. 2014

500

1000

1500

2000

2500

.000

1/4

2.052425

!

2012 201. 2014

100

200

.00

400

500

00

.02

45/

522

!


8/24

2014 #

2015

'' # #

$ ( && %

#

( $ %

2014 # " ! ! 10343 ! , ..+- $ 2013 #!;

! 10 & ! " 2- $ )!, " 2012 )! 5- ;

2010 2011 2012 201. 2014

0+0

50+0

100+0

150+0

200+0

250+0

(50+0

0+0

50+0

100+0

150+0

200+0

4+

/+/

4+

112+

2.4+1

#

'

2012 201. 2014

**+ *15+0

1,0.4+.


9/24

&

.

"# , $$ 2012$201%&' (

2014 ! !-! &' "

2013 &' )! 5(.,* ! /.,* !, " !! - (.*, ! /11, !;

11 34,( ! /0,5 !;

! " ! 12,1 ! /! 4(3 1.3 ;

2015

( . 11

-

1,000

2,000

3,000

4,000

5,000

(,000

*,000

3,154

4,0

5,.0

3,10

4,43

5,.03

3,40.

5,30

(,4*3

2012&'

2013&'

2014&'

5,(00

5,*00

5,00

5,.00

(,000

(,100

(,200

(,300

(,400

(,500

(,(00

5,.0

5,.03

(,43(,4*3

2012 &'

2013 &'

2014

2014 &'


10/24

(

3

4.

#(

F!"#$ %& ' " ', ( ) ' % * +), '-) ' ..$


11/24

200-200. ! " !" #!&'

& #!##

(00

500500500500

(00 500500 500 500

400

300 300

100

200

500 500

500500500

500

500

400

300200200

100

300

400

300

BB- 14 2014


12/24

12

201.

2014'

2015'

- 32+ 50+ 50+

!! 2(,24.2.,1*(

431,(0(

!& -05+ 35+ 40+!& 24+ 35+ 40+"& +- -! 34*+ 3(4+ 3*2+ & *04. 1,14*0 .*00 & +- -! 2(+ 3.+ 30+

2015

'

& '& - 5,5+; - & - 3,5+-4,0+-

&; !)! &

# !! 201

-20+-;

" - 0300 ! /- 25,2+

" - * (000 !

/- 23.+

2012 2013 2014 201500

5,0000

10,0000

15,0000

20,0000

25,0000

30,0000

35,0000

00+

10+

20+

30+

40+

50+

(0+

*0+

2(,1(*3 2(,24.2.,1*(4

31,(0((2+

32+

50+ 50+

!!


13/24

& ( 2015

132015

2015

$ %(

/,50+0 87.6%" *,(000 77.0%" 2*50 2.8%&!! ' # / 50 0.9%&!! ' # /" ! .00 0.9%! /"! (0006 6.1%

1,225+0 12.4%! 2150 2.2%

! ' &!! %& ! 1150 1.2%

" 1000 1.0%# 1,0100 10.2%

! ' &!! %& # (.00 7.0%

&!! ! %& " 3200 3.2%

,/*5+0

"; **+

" ; 3+

&!! ' # /; 1+

&!! ' # /" !; 1+

! /"! ; (+

!; 2+

#; 10+# " )00&0 , 200&0 "

# " * + "


14/24

2015 14

200. &' 2010 &' 2011 &' 2012 &' 2013 &' 2014 2015 '00

2000

4000

(000

000

1,0000

1,2000

00+

500+

1000+

1500+

2000+

2500+

3000+

*0+5

.+/

154+ 15*+0

250+/

/.+0

*20+0

.1/+1.5/+5

42/+4.*/+5

/+.

/+0

*54+0

22.+0

2/+/

.+2 41+5 .5+

+2 5+5

-

(


15/24

1,.00

50

.*0

&! '$

789:-

1,*20

/0

&!'

&!'$

, ! &!'$ # !# ! #!#' #!;

# !#, # "!, &!! # &! '$ &!!$ & # &! '$ &!'$ !$ & )!;

& !$ & '!! #!# # !$" # !# $!! ! "! '! !# ! $!! " % #!## 200. 2010 2011 2012 2013 2014

-

1,0000

2,0000

3,0000

4,0000

5,0000

(,0000

*,0000

,0000

25+

30+

35+

40+

45+

50+#!# "

"

#!# " !-'

200.-2014


16/24

'# &'($201. %

1(2015


17/24

$2010(2015 %

1*2015

2010 & 2011 & 2012 & 2013 & 2014 2015 '00

2,0000

4,0000

(,0000

,0000

10,0000

12,0000

2*+

2+

2.+

30+

31+

32+

33+

34+

,*2+.*,45+.

*,/0+//,104+2

,0/0+0,5*5+0

.4

.1

.0.0

.1

.0

( &'(

%


18/24

& ' "

12015

! !; 2,*50 ; 2.+

! &!!; 1,154 ; 12+!&' !; 1,0000 ; 10+

" "; *540 ; +

! ! !; 53. ; .+

!; (400 ; *+

; (3* ; *+& ! !; 2.2. ; 3+$ !; 1550 ; 2+ 6 1,.00+* 6 14

!# !; 1250 ; 10+

&!! !; 1000 ; +

' !; 1000 ; +

#!# !; 1200 ; .+

# !; .50 ; *+

&!; *50 ; (+ !; (5 ; 5+ !; *00 ; 5+

! !; *00 ; 5+

!; 3.0 ; 3+

" !)! "; 432 ; 34+

2,*-50

1,0000-53.

(400 (3-*

2.2.155012501000 10001200 .50

(-5

*00 *00 3.0

1,154-

*540

*5043-2

2014 # 2015 '


19/24

2012

11

2014

11

! (5.( 410 114

10( *35 (2. ! 2523 220 -243#! /# & 105 113 0

& - ..+0 1,15.+/ 220+/

& -

2015 1.

2012(2014 11 & $ %

2012 11 ! !$ 2014 220,! ;

!% "& ;

' 2012 & 24,. ,

2014 ! 2015 !$ &! .,( ! ;

% # ! !$ &! - 4,. ! , 2015 # ! &!! %& - ! " !

% ", & &!! ' ' "&, #! " ! ";

2015 ! " !" ! $!! -' "& &!! !$ "!, " ! " '! " "!;

-& 7 6

# ! !$ &! ! !! ' ! - 1(,2 ! , # #!! !

$ "& !; ! - 13,3 ! ; &" # #!# - 4,4 ! ; ! ! - 4,1 ! , "

" ! % ! "& &!!! /2014 ! &!! # !;

- 2,3 ! ; !$ &! 2014 ! '! !;


20/24

&, ##

202015

,& ##

2014

2015

! !%& 1,32(1 1,3.00 (3.

" (24 (310 (2

! 1.( 200 04

! $ %!

4*1 4*00 -1

! " 12** 1(2 55

! $ 2.3 313 20

#" 34 40 0(

" !)! " 4.0 525 35

2,658.0 2,785.0 127.0

1,0000

1,2000

1,4000

1,(000

1,-000

2,0000

2,2000

2,4000

2,(000

2,-000

150+

1(0+

1*0+

1-0+

1.0+

200+

210+

220+

230+

240+250+

2(0+

2*0+

2-0+

2.0+

300+

310+

320+

330+

340+

350+

1,*.3.

2,12(5

2,(5-02,*-50230+

2(2+

2.3+

2.1+

! &!!

+ ! "!

1


21/24

21

#

* - "#* " " "-" '..&5 (

2015

2012 2013 2014 2015

00

1000

2000

3000

4000

5000

(000

*000

000

.000

50+

55+

(0+

(5+

*0+

*5+

0+

5+

.0+

.5+

100+

(2*3(*32

*543

53.

0+

**+

3+

.0+

&!! + ! !

2015 + + + " " /2/&

2014

2015

# ) &!! 380.0 430.0 50.0

!! $

68.7 70.6 1.9

# #!%& 19.3 20.0 0.7

! !%& 9.0 15.8 6.8

& &!! 28.7 26.5 -2.2

! !

76.5 82.7 6.2

! "% 49.7 60.5 10.8

MCA 34.3 48.8 14.5

" !)! 88.1 99.0 10.9

754.3 853.9 99.6


22/24

22

2012 % ) ' 1/0 , (( ' ' 2012 ( )' () , 11 , ( $) % (, *

2015

2015 - 22, , # 2+4 -2014 # ,

% & " 42 000', " !


23/24

23

" , " "

! !"' &! - 2500 !;

& " -50! ;

*') '2013$201/ ' ( 4$4* %

! !& - 54 ! ;

2015

2012 &' 2013 &' 2014 2015 '00

2000

4000

(000

000

1,0000

1,2000

00+

20+

40+

(0+

0+

100+

120+

140+

*10123( *50

1,0000

.1+ .4+

.(+105+

!&' " + ! !

1

2014

2015

!&'501* (452 1435

! !&' %!)! 1*1 225* 3(

% !&' 131 11.2 -11

" 51 (4 13 /*5,0 1 000+0 125+0


24/24

242015

2014

# 2015

!# ! 114( 125 104 ! ! 31 3.

#!# ! ! 1205 120 -05 ! (05 (5

# ! , !" ! 4 *0 22

$ ! 15* 155 -2 ' ! .0 100 10&!! ! .( 100 4# ! 0 .5 15

" ! 53. *0 1(1

! (23 (40 1* (00 (3* 3*

2,0*4+50 2,221+20 14+*

2015 tslis budgeti mokle informacia.pptx

Documents

Transcript of 2015 tslis budgeti mokle informacia.pptx