(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 | 7.081 | 1.233 | -5.848 | 7.087 | 1.148 | -5.939 | 6.922 | 1.151 | -5.771 | -165 | 3 | 168 |
Openbare orde en veiligheid | 10.622 | 670 | -9.952 | 11.335 | 848 | -10.487 | 11.502 | 975 | -10.527 | 167 | 127 | -40 |
Leefomgeving | 35.028 | 15.144 | -19.884 | 39.668 | 14.434 | -25.234 | 38.303 | 15.365 | -22.938 | -1.365 | 931 | 2.296 |
Milieu en duurzaamheid | 17.511 | 15.307 | -2.204 | 18.321 | 15.764 | -2.557 | 17.789 | 15.482 | -2.307 | -532 | -282 | 250 |
Ruimtelijke ontwikkeling | 6.673 | 4.458 | -2.215 | 9.255 | 4.240 | -5.015 | 8.881 | 4.858 | -4.023 | -374 | 618 | 992 |
Herstructurering en vastgoed | 20.130 | 21.010 | 880 | 23.512 | 24.502 | 990 | 28.306 | 30.418 | 2.112 | 4.794 | 5.916 | 1.122 |
Inkomensvoorziening en arbeidsmarkt | 71.641 | 41.844 | -29.797 | 89.942 | 56.135 | -33.807 | 86.959 | 55.195 | -31.764 | -2.983 | -940 | 2.043 |
Meedoen | 85.135 | 4.251 | -80.884 | 94.212 | 5.052 | -89.160 | 82.829 | 5.251 | -77.578 | -11.383 | 199 | 11.582 |
Jeugd en onderwijs | 38.867 | 3.496 | -35.371 | 39.220 | 3.951 | -35.269 | 38.437 | 3.851 | -34.586 | -783 | -100 | 683 |
Economie en internationaal beleid | 3.592 | 1.427 | -2.165 | 3.992 | 1.042 | -2.950 | 3.855 | 1.036 | -2.819 | -137 | -6 | 131 |
Kunst en cultuur | 16.007 | 1.242 | -14.765 | 17.355 | 2.729 | -14.626 | 17.341 | 2.847 | -14.494 | -14 | 118 | 132 |
Bedrijfsvoering | 34.094 | 8.203 | -25.891 | 36.004 | 9.025 | -26.979 | 33.400 | 8.459 | -24.941 | -2.604 | -566 | 2.038 |
Subtotaal programma's | 346.381 | 118.285 | -228.096 | 389.903 | 138.870 | -251.033 | 374.524 | 144.888 | -229.636 | -15.379 | 6.018 | 21.397 |
Algemene dekkingsmiddelen | ||||||||||||
Algemene uitkeringen | 0 | 204.714 | 204.714 | 0 | 217.408 | 217.408 | 0 | 218.037 | 218.037 | 0 | 629 | 629 |
Lokale heffingen | -17 | 27.400 | 27.417 | -17 | 27.572 | 27.589 | -10 | 27.588 | 27.598 | 7 | 16 | 9 |
Calculatieverschillen | 3.494 | 2.770 | -724 | 4.025 | 2.930 | -1.095 | 3.933 | 3.065 | -868 | -92 | 135 | 227 |
Saldo financieringsfunctie | 199 | 0 | -199 | 266 | 0 | -266 | 282 | 0 | -282 | 16 | 0 | -16 |
Dividend | 0 | 1.331 | 1.331 | 0 | 524 | 524 | 0 | 887 | 887 | 0 | 363 | 363 |
Overige algemene dekkingsmiddelen | 971 | 390 | -581 | 1.165 | 962 | -203 | 1.227 | 1.233 | 6 | 62 | 271 | 209 |
Uitvoeringskosten lokale heffingen | 1.579 | 3 | -1.576 | 1.153 | 3 | -1.150 | 1.148 | 0 | -1.148 | -5 | -3 | 2 |
Stelposten | 3.705 | -850 | -4.555 | 3.724 | 0 | -3.724 | 0 | 0 | 0 | -3.724 | 0 | 3.724 |
Vennootschapsbelasting | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Subtotaal Algemene dekkingsmiddelen | 9.931 | 235.758 | 225.827 | 10.316 | 249.399 | 239.083 | 6.580 | 250.810 | 244.230 | -3.736 | 1.411 | 5.147 |
Onvoorzien | 231 | 0 | -231 | 231 | 0 | -231 | 0 | 0 | 0 | -231 | 0 | 231 |
Resultaat voor resultaatbestemming | 356.543 | 354.043 | -2.500 | 400.450 | 388.269 | -12.181 | 381.104 | 395.698 | 14.594 | -19.346 | 7.429 | 26.775 |
Mutaties reserves | ||||||||||||
Burger en bestuur | 0 | 52 | 52 | 137 | 122 | -15 | 137 | 90 | -47 | 0 | -32 | -32 |
Openbare orde en veiligheid | 6 | 3 | -3 | 97 | 278 | 181 | 97 | 351 | 254 | 0 | 73 | 73 |
Leefomgeving | 430 | 550 | 120 | 1.521 | 3.659 | 2.138 | 1.372 | 2.779 | 1.407 | -149 | -880 | -731 |
Milieu en Duurzaamheid | 3 | 306 | 303 | 3 | 634 | 631 | 137 | 376 | 239 | 134 | -258 | -392 |
Ruimtelijke ontwikkeling | 1.000 | 852 | -148 | 49 | 2.810 | 2.761 | 49 | 2.346 | 2.297 | 0 | -464 | -464 |
Herstructurering en vastgoed | 23 | 91 | 68 | 1.572 | 1.529 | -43 | 12.965 | 11.800 | -1.166 | 11.393 | 10.271 | -1.122 |
Inkomensvoorziening en arbeidsmarkt | 0 | 86 | 86 | 0 | 3.867 | 3.867 | 0 | 3.597 | 3.597 | 0 | -270 | -270 |
Meedoen | 1.165 | 2.564 | 1.399 | 1.779 | 8.259 | 6.480 | 6.923 | 6.319 | -604 | 5.144 | -1.940 | -7.084 |
Jeugd en onderwijs | 0 | 1.265 | 1.265 | 135 | 979 | 844 | 135 | 979 | 844 | 0 | 0 | 0 |
Economie en internationaal beleid | 0 | 38 | 38 | 0 | 159 | 159 | 0 | 153 | 153 | 0 | -6 | -6 |
Kunst en cultuur | 43 | 1.160 | 1.117 | 1.741 | 1.761 | 20 | 1.733 | 1.580 | -153 | -8 | -181 | -173 |
Bedrijfsvoering | 1.042 | 979 | -63 | 1.588 | 1.844 | 256 | 1.655 | 1.480 | -175 | 67 | -364 | -431 |
Algemene dekkingsmiddelen | 7.462 | 5.727 | -1.735 | 10.391 | 6.816 | -3.575 | 9.846 | 5.931 | -3.915 | -545 | -885 | -340 |
Totaal Mutaties reserves | 11.174 | 13.673 | 2.499 | 19.013 | 32.717 | 13.704 | 35.049 | 37.781 | 2.731 | 16.036 | 5.064 | -10.972 |
Resultaat na resultaatbestemming | 367.716 | 367.716 | 0 | 419.463 | 420.986 | 1.523 | 416.153 | 433.479 | 17.325 | -3.310 | 12.493 | 15.803 |