(bedragen x €1.000) | ||||||||||||
Primitieve begroting | Begroting na wijziging | Rekening | Verschil | |||||||||
Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | |
Programma | ||||||||||||
Burger en bestuur | 7.304 | 1.351 | -5.952 | 8.373 | 1.310 | -7.063 | 8.640 | 1.515 | -7.125 | 266 | 205 | -62 |
Openbare orde en veiligheid | 10.044 | 626 | -9.418 | 10.138 | 651 | -9.486 | 10.151 | 663 | -9.488 | 13 | 11 | -2 |
Leefomgeving | 34.391 | 14.243 | -20.148 | 37.077 | 14.059 | -23.018 | 37.000 | 16.014 | -20.986 | -76 | 1.956 | 2.032 |
Milieu en duurzaamheid | 15.068 | 12.656 | -2.412 | 16.138 | 13.009 | -3.128 | 16.512 | 12.913 | -3.599 | 375 | -96 | -471 |
Ruimtelijke ontwikkeling | 6.280 | 3.392 | -2.888 | 8.649 | 5.173 | -3.475 | 7.792 | 5.892 | -1.900 | -857 | 718 | 1.575 |
Herstructurering en vastgoed | 14.442 | 15.311 | 869 | 18.049 | 24.201 | 6.152 | 36.474 | 38.764 | 2.290 | 18.425 | 14.563 | -3.862 |
Inkomensvoorziening en arbeidsmarkt | 72.128 | 39.415 | -32.713 | 73.470 | 39.295 | -34.175 | 73.310 | 42.561 | -30.749 | -160 | 3.266 | 3.426 |
Meedoen | 79.741 | 4.260 | -75.482 | 84.180 | 5.030 | -79.150 | 79.501 | 4.925 | -74.576 | -4.679 | -105 | 4.574 |
Jeugd en onderwijs | 35.267 | 670 | -34.597 | 37.873 | 3.554 | -34.319 | 37.522 | 3.295 | -34.227 | -351 | -259 | 93 |
Economie, kunst en cultuur | 17.987 | 2.663 | -15.324 | 19.766 | 4.064 | -15.702 | 19.712 | 2.803 | -16.909 | -54 | -1.261 | -1.207 |
Bedrijfsvoering | 33.186 | 7.877 | -25.309 | 34.092 | 8.065 | -26.027 | 32.632 | 7.966 | -24.666 | -1.460 | -99 | 1.360 |
Subtotaal programma's | 325.839 | 102.464 | -223.375 | 347.804 | 118.411 | -229.392 | 359.246 | 137.311 | -221.935 | 11.442 | 18.899 | 7.456 |
Algemene dekkingsmiddelen | ||||||||||||
Algemene uitkeringen | 0 | 197.789 | 197.789 | 0 | 201.960 | 201.960 | 0 | 203.056 | 203.056 | 0 | 1.096 | 1.096 |
Lokale heffingen | -16 | 26.462 | 26.478 | -16 | 26.624 | 26.640 | -6 | 26.622 | 26.627 | 10 | -3 | -13 |
Calculatieverschillen | 3.935 | 2.822 | -1.113 | 4.155 | 2.910 | -1.245 | 4.478 | 3.326 | -1.152 | 323 | 416 | 93 |
Saldo financieringsfunctie | -882 | 882 | -723 | 723 | -654 | 654 | 69 | 0 | -69 | |||
Dividend | 1.245 | 1.245 | 1.385 | 1.385 | 1.385 | 1.385 | 0 | 0 | 0 | |||
Overige algemene dekkingsmiddelen | 863 | 566 | -297 | 931 | 1.025 | 95 | 977 | 571 | -406 | 46 | -454 | -501 |
Uitvoeringskosten lokale heffingen | 1.355 | 3 | -1.352 | 1.195 | 3 | -1.192 | 1.105 | 15 | -1.090 | -90 | 12 | 102 |
Stelposten | 6.454 | 0 | -6.454 | -34 | 0 | 34 | 0 | 0 | 0 | 34 | 0 | -34 |
Vennootschapsbelasting | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Subtotaal Algemene dekkingsmiddelen | 11.710 | 228.888 | 217.178 | 5.507 | 233.908 | 228.401 | 5.900 | 234.974 | 229.074 | 393 | 1.066 | 674 |
Onvoorzien | 225 | 0 | -225 | 25 | 0 | -25 | 0 | 0 | 0 | -25 | 0 | 25 |
Resultaat voor resultaatbestemming | 337.774 | 331.351 | -6.423 | 353.336 | 352.319 | -1.017 | 365.146 | 372.285 | 7.139 | 11.810 | 19.965 | 8.155 |
Mutaties reserves | ||||||||||||
Burger en bestuur | 0 | 70 | 70 | 30 | 134 | 104 | 30 | 132 | 102 | 0 | -3 | -3 |
Openbare orde en veiligheid | 6 | 28 | 22 | 95 | 170 | 75 | 95 | 106 | 12 | 0 | -63 | -63 |
Leefomgeving | 394 | 1.349 | 955 | 3.072 | 5.152 | 2.080 | 2.292 | 3.573 | 1.282 | -780 | -1.578 | -798 |
Milieu en Duurzaamheid | 0 | 748 | 748 | 88 | 364 | 276 | 88 | 235 | 148 | 0 | -129 | -129 |
Ruimtelijke ontwikkeling | 0 | 185 | 185 | 23 | 1.151 | 1.128 | 1.024 | 1.191 | 167 | 1.001 | 40 | -960 |
Herstructurering en vastgoed | 109 | 342 | 233 | 6.080 | 1.008 | -5.072 | 3.184 | 1.983 | -1.201 | -2.896 | 975 | 3.871 |
Inkomensvoorziening en arbeidsmarkt | 0 | 86 | 86 | 260 | 618 | 358 | 260 | 504 | 244 | 0 | -113 | -113 |
Meedoen | 455 | 1.447 | 993 | 5.054 | 2.413 | -2.641 | 7.299 | 1.578 | -5.721 | 2.245 | -835 | -3.080 |
Jeugd en onderwijs | 1.500 | 2.826 | 1.326 | 5.950 | 7.402 | 1.453 | 6.098 | 7.572 | 1.474 | 148 | 169 | 21 |
Economie, kunst en cultuur | 43 | 183 | 140 | 2.671 | 2.508 | -164 | 1.323 | 2.247 | 924 | -1.349 | -261 | 1.088 |
Bedrijfsvoering | 887 | 836 | -52 | 1.640 | 2.014 | 375 | 1.604 | 1.437 | -167 | -36 | -578 | -542 |
Algemene dekkingsmiddelen | 4.205 | 5.921 | 1.716 | 11.985 | 14.909 | 2.924 | 18.073 | 17.796 | -277 | 6.088 | 2.888 | -3.200 |
Subtotaal Mutaties reserves | 7.600 | 14.022 | 6.422 | 36.946 | 37.842 | 895 | 41.368 | 38.353 | -3.014 | 4.422 | 512 | -3.909 |
Resultaat na resultaatbestemming | 345.374 | 345.374 | 0 | 390.282 | 390.161 | -121 | 406.514 | 410.639 | 4.126 | 16.232 | 20.478 | 4.245 |