Overzicht baten en lasten
Rekening 2015 | Begroting 2016 | Begroting 2017 | Begroting 2018 | Begroting 2019 | Begroting 2020 | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Programma | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo |
01 Bereikbaarheid | 5.763 | 2.711 | 3.052 | 4.818 | 1.763 | 3.055 | 4.476 | 1.757 | 2.719 | 4.433 | 1.758 | 2.675 | 4.480 | 1.758 | 2.721 | 4.523 | 1.759 | 2.764 |
02 Economische ontwikkeling | 4.097 | 4.604 | -506 | 5.298 | 3.896 | 1.402 | 4.037 | 3.737 | 301 | 5.468 | 5.219 | 250 | 1.492 | 1.571 | -79 | 2.055 | 2.517 | -461 |
03 Ruimtelijke ontwikkeling | 7.778 | 3.231 | 4.547 | 6.543 | 1.677 | 4.866 | 6.556 | 1.645 | 4.911 | 6.342 | 1.615 | 4.727 | 6.356 | 1.622 | 4.734 | 6.393 | 1.625 | 4.768 |
04 Milieu | 6.408 | 6.803 | -395 | 7.220 | 6.990 | 230 | 7.117 | 6.996 | 121 | 7.126 | 7.073 | 53 | 7.388 | 7.171 | 217 | 7.355 | 7.310 | 45 |
06 Maatschappelijke ondersteuning | 38.730 | 10.680 | 28.050 | 37.663 | 10.997 | 26.666 | 39.667 | 12.333 | 27.334 | 37.208 | 12.743 | 24.465 | 37.250 | 12.753 | 24.497 | 37.306 | 12.763 | 24.543 |
07 Onderwijs en Educatie | 5.125 | 298 | 4.827 | 4.524 | 317 | 4.207 | 4.932 | 329 | 4.603 | 4.626 | 333 | 4.293 | 4.606 | 336 | 4.270 | 4.601 | 339 | 4.262 |
08 Wonen | 1.527 | 1.207 | 320 | 1.772 | 1.689 | 83 | 1.778 | 1.457 | 321 | 1.781 | 1.317 | 464 | 1.680 | 1.319 | 360 | 1.668 | 1.093 | 575 |
09 Sport en Cultuur | 6.579 | 1.681 | 4.898 | 6.816 | 1.446 | 5.370 | 7.247 | 1.432 | 5.815 | 6.580 | 1.412 | 5.168 | 6.668 | 1.420 | 5.249 | 6.630 | 1.428 | 5.203 |
10 Veiligheid | 1.952 | 143 | 1.810 | 1.942 | - | 1.942 | 1.735 | - | 1.735 | 1.752 | - | 1.752 | 1.770 | - | 1.770 | 1.787 | - | 1.787 |
11 Transparante overheid | 3.073 | 673 | 2.400 | 3.373 | 664 | 2.709 | 2.761 | 689 | 2.072 | 3.053 | 670 | 2.383 | 2.870 | 671 | 2.199 | 2.805 | 673 | 2.132 |
12 Algemene dekking & onvoorzien | 10.369 | 61.002 | -50.633 | 11.621 | 59.320 | -47.699 | 11.875 | 58.183 | -46.308 | 12.176 | 58.990 | -46.814 | 12.215 | 59.654 | -47.439 | 12.104 | 60.348 | -48.244 |
Geraamd saldo van baten en lasten | 91.401 | 93.031 | -1.630 | 91.591 | 88.758 | 2.832 | 92.181 | 88.558 | 3.623 | 90.545 | 91.128 | -583 | 86.774 | 88.276 | -1.502 | 87.227 | 89.855 | -2.628 |
01 Bereikbaarheid | 234 | 617 | -382 | 234 | 364 | -130 | 224 | 355 | -131 | 226 | 346 | -120 | 229 | 337 | -108 | 231 | 388 | -157 |
02 Economische ontwikkeling | 1.855 | 1.285 | 570 | 365 | 1.701 | -1.336 | 497 | 550 | -53 | 392 | 335 | 57 | 793 | 330 | 463 | 1.046 | 80 | 966 |
03 Ruimtelijke ontwikkeling | 399 | 364 | 35 | 90 | 78 | 12 | - | 176 | -176 | - | 2 | -2 | - | - | - | - | - | - |
04 Milieu | - | 134 | -134 | - | 290 | -290 | 58 | 156 | -99 | 58 | 178 | -120 | - | 295 | -295 | 59 | 179 | -119 |
06 Maatschappelijke ondersteuning | 13 | 849 | -836 | - | 31 | -31 | - | 1.728 | -1.728 | - | - | - | - | - | - | - | - | - |
07 Onderwijs en Educatie | 111 | 559 | -448 | - | 291 | -291 | - | 284 | -284 | - | 277 | -277 | - | 270 | -270 | - | 263 | -263 |
08 Wonen | 181 | 219 | -38 | 367 | - | 367 | 403 | - | 403 | 253 | - | 253 | 253 | - | 253 | 23 | - | 23 |
09 Sport en Cultuur | 46 | 411 | -365 | 55 | 566 | -510 | 56 | 1.023 | -967 | 56 | 463 | -407 | 57 | 275 | -218 | 58 | 269 | -212 |
11 Transparante overheid | 59 | 25 | 34 | 81 | 15 | 66 | 50 | - | 50 | 50 | 200 | -150 | 50 | - | 50 | 50 | - | 50 |
12 Algemene dekking & onvoorzien | 3.956 | 4.104 | -148 | 817 | 1.618 | -801 | 533 | 1.170 | -637 | 480 | 33 | 447 | 533 | 17 | 516 | 544 | - | 544 |
Totaal mutaties reserves | 6.854 | 8.567 | -1.713 | 2.009 | 4.954 | -2.945 | 1.820 | 5.443 | -3.623 | 1.515 | 1.834 | -319 | 1.914 | 1.524 | 390 | 2.010 | 1.178 | 832 |
Geraamd Resultaat | 3.343 | 112 | -0 | 902 | 1.112 | 1.796 |