2.4. Viljandi kultuuriakadeemia / Viljandi Culture Academy | |||||||||
Töötajaid / Staff : | 115 | As of / Seisuga 31.12.2015 | |||||||
Täidetud ametikohti / FTE : | 91,25 | ||||||||
I Tulud / Revenue | Eelarve | Täpsustatud | % | Korrigeeritud | % | ||||
Jääk / | Eelarve / | täpsustus / | eelarve / | Laekumine / | laekumine / | Kulud / | |||
Balance | Budget | Budget | Adjusted | Income | Adjusted | Expenditures | |||
adjustment | budget | income | |||||||
1. Tulud õppetegevusest / Revenue from teaching and studies | |||||||||
1.1. Tegevustoetus / Activity support | 432 440 | 2 776 052 | 55 000 | 2 831 052 | 2 831 052 | 100,0 | 3 263 492 | 3 171 481 | 97,2 |
1.2. Õppeteenustasud / Tuition fees | 0 | 48 000 | 0 | 48 000 | 62 923 | 131,1 | 62 923 | 9 121 | 14,5 |
1.3.
Õppeteenustasud avatud ülikoolis / Tuition fees in open university |
0 | 10 000 | 0 | 10 000 | 12 632 | 126,3 | 12 632 | 2 526 | 20,0 |
1.4. Täiendusõpe / Continuing education | 0 | 48 750 | 0 | 48 750 | 66 566 | 136,5 | 66 566 | 5 118 | 7,7 |
1.6. Tõukefondid / Structural Funds | -297 843 | 11 000 | 0 | 11 000 | 263 887 | 2399,0 | -33 956 | 313 645 | -923,7 |
1.7. Muu õppetegevus / Other income from teaching and studies | -3 817 | 90 000 | 0 | 90 000 | 50 874 | 56,5 | 47 056 | 52 317 | 111,2 |
Kokku
tulud õppetegevusest / Total revenue from teaching and studies |
130 780 | 2 983 802 | 55 000 | 3 038 802 | 3 287 933 | 108,2 | 3 418 713 | 3 554 208 | 104,0 |
2. Tulud teadustegevusest / Revenue from research | |||||||||
2.3. Baasfinantseerimine / Baseline funding | 5 877 | 27 774 | 5 000 | 32 774 | 32 774 | 100,0 | 38 651 | 37 687 | 97,5 |
2.4.
ETAg-i personaalsed uurimistoetused / Personal research funding of the Estonian Research Council |
3 211 | 11 610 | 0 | 11 610 | 11 610 | 100,0 | 14 821 | 14 821 | 100,0 |
2.5.
Eestisisesed teadus- ja arenduslepingud / Revenue from Estonian research and development contracts |
29 366 | 65 000 | 0 | 65 000 | 37 525 | 57,7 | 66 891 | 41 817 | 62,5 |
2.6.
Välislepingud ja -grandid / Income from foreign contracts and grants |
-25 489 | 30 000 | 0 | 30 000 | 35 600 | 118,7 | 10 111 | 9 758 | 96,5 |
2.7. Tõukefondid / Structural Funds | 0 | 0 | 0 | 0 | 0 | *** | 0 | 0 | *** |
Kokku tulud teadustegevusest /Total revenue from research | 12 965 | 134 384 | 5 000 | 139 384 | 117 509 | 84,3 | 130 474 | 104 083 | 79,8 |
3. Muud tulud / Other revenue | |||||||||
3.1. Üüritulud / Rent | -16 776 | 115 000 | 0 | 115 000 | 93 630 | 81,4 | 76 854 | 76 579 | 99,6 |
3.2. Muud tegevustulud / Other | 40 468 | 0 | 0 | 0 | 43 887 | *** | 84 355 | 157 772 | 187,0 |
Kokku muud tulud / Total other revenue | 23 692 | 115 000 | 0 | 115 000 | 137 517 | 119,6 | 161 209 | 234 351 | 145,4 |
6. Akadeemia arengufond / Development fund | 6 095 | 0 | 0 | 0 | 250 252 | *** | 256 347 | 294 495 | 114,9 |
6. Eraldis arengufondi / Appropriation to development fund | 0 | 0 | 0 | 0 | -250 252 | *** | -250 252 | -250 252 | 100,0 |
Tegevustulud kokku / Total revenue | 173 532 | 3 233 186 | 60 000 | 3 293 186 | 3 542 959 | 107,6 | 3 716 491 | 3 936 885 | 105,9 |
II Kulud / Expenditures | Eelarve | Korrigeeritud | Jooksev | Jooksva eelarve täitmine / | Jooksev | ||||
Jääk / | Eelarve / | täpsustus / | eelarve / | eelarve / | Current budget fulfillment | jääk / | |||
Balance | Budget | Budget | Adjusted | Current | Kulud / | % | Current | ||
Adjustment | budget | budget | Expenditures | balance | |||||
1. Tööjõukulud / Staff costs | 11 500 | 2 059 527 | 55 000 | 2 126 027 | 2 286 404 | 2 277 475 | 99,6 | 8 929 | |
1.1. Palgakulud / Remuneration | 0 | 1 516 836 | 41 106 | 1 557 943 | 1 676 105 | 1 668 997 | 99,6 | 7 108 | |
1.2. Sotsiaalmaksud / Social tax | 0 | 500 556 | 13 565 | 514 121 | 553 115 | 551 604 | 99,7 | 1 511 | |
1.3. Töötuskindlustus / Unemployment insurance | 0 | 12 135 | 329 | 12 464 | 13 409 | 13 257 | 98,9 | 152 | |
1.4. Teadusstipendiumid / Targeted stipends | 11 500 | 30 000 | 0 | 41 500 | 43 775 | 43 618 | 99,6 | 158 | |
2.
Koolitus ja lähetused / Training expenses and business trip expenditure |
30 000 | 62 000 | 0 | 92 000 | 96 702 | 53 288 | 55,1 | 43 415 | |
3.
Kantselei- ja majanduskulud / Office and management expenses |
75 032 | 275 000 | 5 000 | 355 032 | 376 268 | 448 183 | 119,1 | -71 915 | |
4.
Sisseostetud õppe- ja teadustöö / Contracted teaching and research work |
50 000 | 200 000 | 0 | 250 000 | 265 169 | 144 443 | 54,5 | 120 726 | |
6. Transpordikulud / Transport costs | 0 | 35 000 | 0 | 35 000 | 37 655 | 33 920 | 90,1 | 3 735 | |
7.
Külaliste vastuvõtukulud ja erisoodustused / Expenses of hosting guests and fringe benefits |
5 000 | 35 000 | 0 | 40 000 | 42 655 | 27 267 | 63,9 | 15 388 | |
8. Investeeringud põhivarasse / Investments to fixed assets | 0 | 100 000 | 0 | 100 000 | 107 585 | 506 593 | 470,9 | -399 009 | |
9. Muud tegevuskulud / Other operational costs | 2 000 | 5 000 | 0 | 7 000 | 7 379 | 8 243 | 111,7 | -864 | |
9.1. Kaasfinantseerimine
(teistesse struktuuriüksustesse) / Co-financing |
2 000 | 0 | 0 | 2 000 | 2 000 | 1 588 | 79,4 | 412 | |
9.2. Muud tegevuskulud / Other costs | 0 | 5 000 | 0 | 5 000 | 5 379 | 6 655 | 123,7 | -1 275 | |
10.
Ruumide kulud / Operation and maintenance costs of premises |
0 | 300 000 | 0 | 300 000 | 322 754 | 275 823 | 85,5 | 46 931 | |
11. Kesksete kaudsete
kulude katmise eraldis / Allocations to cover central indirect costs |
0 | 161 659 | 0 | 161 659 | 173 920 | 161 651 | 92,9 | 12 270 | |
Tegevuskulud kokku / Total expenditures | 173 532 | 3 233 186 | 60 000 | 3 466 718 | 3 716 491 | 3 936 885 | 105,9 | -220 394 |