1. Bestuur, Dienstverlening en Participatie |
2022 |
|
2023 |
|
2024 |
|
2025 |
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
0.1 Bestuur |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.2 Burgerzaken |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.3 Beheer overige gebouwen en gronden |
218 |
0 |
-218 |
|
47 |
0 |
-47 |
|
47 |
0 |
-47 |
|
51 |
0 |
-51 |
0.4 Overhead |
-1.798 |
-666 |
1.132 |
|
-1.425 |
-710 |
715 |
|
-1.734 |
-720 |
1.015 |
|
-1.768 |
-746 |
1.022 |
0.5 Treasury |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.1 Samenkracht en burgerparticipatie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
-1.580 |
-666 |
914 |
|
-1.378 |
-710 |
668 |
|
-1.688 |
-720 |
968 |
|
-1.717 |
-746 |
972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. Veiligheid en Handhaving |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
1.1 Crisisbeheersing en brandweer |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
1.2 Openbare orde en veiligheid |
282 |
282 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
4.2 Onderwijshuisvesting |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.1 Samenkracht en burgerparticipatie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
8.3 Wonen en bouwen |
4 |
0 |
-4 |
|
3 |
0 |
-3 |
|
3 |
0 |
-3 |
|
4 |
0 |
-4 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
286 |
282 |
-4 |
|
3 |
0 |
-3 |
|
3 |
0 |
-3 |
|
4 |
0 |
-4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. Groen en Milieu |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
0.5 Treasury |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.7 Openbaar groen en (openlucht) recreatie |
42 |
20 |
-22 |
|
43 |
20 |
-23 |
|
43 |
20 |
-23 |
|
46 |
20 |
-26 |
7.2 Riolering |
51 |
0 |
-51 |
|
32 |
0 |
-32 |
|
32 |
0 |
-32 |
|
33 |
0 |
-33 |
7.3 Afval |
288 |
0 |
-288 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
7.4 Milieubeheer |
56 |
0 |
-56 |
|
78 |
0 |
-78 |
|
79 |
0 |
-79 |
|
100 |
0 |
-100 |
7.5 Begraafplaatsen en crematoria |
-3 |
0 |
3 |
|
-2 |
0 |
2 |
|
-1 |
0 |
1 |
|
14 |
0 |
-14 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
433 |
20 |
-414 |
|
149 |
20 |
-130 |
|
154 |
20 |
-134 |
|
193 |
20 |
-172 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4. Verkeer en Mobiliteit |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
0.63 Parkeerbelasting |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
1.2 Openbare orde en veiligheid |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
2.1 Verkeer en vervoer |
-177 |
0 |
177 |
|
65 |
0 |
-65 |
|
176 |
0 |
-176 |
|
188 |
0 |
-188 |
2.2 Parkeren |
8 |
0 |
-8 |
|
-4 |
0 |
4 |
|
-3 |
0 |
3 |
|
6 |
0 |
-6 |
2.4 Economische havens en waterwegen |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.7 Openbaar groen en (openlucht) recreatie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
-169 |
0 |
169 |
|
62 |
0 |
-62 |
|
174 |
0 |
-174 |
|
194 |
0 |
-194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5. Wonen |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
3.2 Fysieke bedrijfsinfrastructuur |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
8.1 Ruimtelijke ordening |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
8.2 Grondexploitatie (niet-bedrijventerreinen) |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
8.3 Wonen en bouwen |
174 |
208 |
34 |
|
0 |
-313 |
-313 |
|
0 |
-313 |
-313 |
|
0 |
-313 |
-313 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
174 |
208 |
34 |
|
0 |
-313 |
-313 |
|
0 |
-313 |
-313 |
|
0 |
-313 |
-313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. Onderwijs, Economie en Haven |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
2.3 Recreatieve havens |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
2.4 Economische havens en waterwegen |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
3.1 Economische ontwikkeling |
270 |
0 |
-270 |
|
224 |
0 |
-224 |
|
228 |
0 |
-228 |
|
57 |
0 |
-57 |
3.3 Bedrijvenloket en bedrijfsregelingen |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
4.1 Openbaar basisonderwijs |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
4.2 Onderwijshuisvesting |
156 |
0 |
-156 |
|
59 |
0 |
-59 |
|
64 |
0 |
-64 |
|
100 |
0 |
-100 |
4.3 Onderwijsbeleid en leerlingzaken |
1.999 |
1.492 |
-506 |
|
1.054 |
580 |
-473 |
|
1.045 |
593 |
-453 |
|
1.057 |
602 |
-454 |
6.1 Samenkracht en burgerparticipatie |
-56 |
-239 |
-182 |
|
-57 |
-242 |
-185 |
|
-57 |
-246 |
-189 |
|
-57 |
-249 |
-192 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
2.368 |
1.254 |
-1.114 |
|
1.281 |
338 |
-943 |
|
1.280 |
347 |
-933 |
|
1.157 |
353 |
-804 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7. Sociaal domein |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
6.1 Samenkracht en burgerparticipatie |
559 |
339 |
-220 |
|
-8 |
242 |
250 |
|
-8 |
246 |
254 |
|
18 |
249 |
231 |
6.2 Wijkteams |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.3 Inkomensregelingen |
0 |
-2.431 |
-2.431 |
|
0 |
-5.452 |
-5.452 |
|
0 |
-5.456 |
-5.456 |
|
0 |
-5.928 |
-5.928 |
6.4 Begeleide participatie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.5 Arbeidsparticipatie |
-47 |
0 |
47 |
|
20 |
0 |
-20 |
|
20 |
0 |
-20 |
|
23 |
0 |
-23 |
6.6 Maatwerkvoorzieningen (WMO) |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.71 Maatwerkdienstverlening 18+ |
-2.596 |
0 |
2.596 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.72 Maatwerkdienstverlening 18- |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.81 Geëscaleerde zorg 18+ |
150 |
0 |
-150 |
|
153 |
0 |
-153 |
|
156 |
0 |
-156 |
|
158 |
0 |
-158 |
6.82 Geëscaleerde zorg 18- |
1.520 |
0 |
-1.520 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
7.1 Volksgezondheid |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.10 Mutaties reserves |
0 |
874 |
874 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
-414 |
-1.218 |
-804 |
|
165 |
-5.209 |
-5.375 |
|
168 |
-5.210 |
-5.378 |
|
200 |
-5.679 |
-5.878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8. Kunst, Cultuur en Erfgoed |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
3.4 Economische promotie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.3 Cultuurpresentatie, cultuurproductie en cultuurparticipatie |
7 |
0 |
-7 |
|
-6 |
0 |
6 |
|
-7 |
0 |
7 |
|
-3 |
0 |
3 |
5.4 Musea |
-2 |
0 |
2 |
|
-2 |
0 |
2 |
|
-2 |
0 |
2 |
|
-2 |
0 |
2 |
5.5 Cultureel erfgoed |
2 |
0 |
-2 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
1 |
0 |
-1 |
5.6 Media |
25 |
0 |
-25 |
|
5 |
0 |
-5 |
|
5 |
0 |
-5 |
|
5 |
0 |
-5 |
5.7 Openbaar groen en (openlucht) recreatie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
32 |
0 |
-32 |
|
-3 |
0 |
3 |
|
-3 |
0 |
3 |
|
2 |
0 |
-2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9. Sport en Recreatie |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
0.5 Treasury |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
1.2 Openbare orde en veiligheid |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
2.3 Recreatieve havens |
5 |
0 |
-5 |
|
3 |
0 |
-3 |
|
3 |
0 |
-3 |
|
6 |
0 |
-6 |
3.4 Economische havens |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.1 Sportbeleid en activering |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.2 Sportaccommodaties |
-13 |
0 |
13 |
|
-14 |
0 |
14 |
|
-14 |
0 |
14 |
|
7 |
0 |
-7 |
5.7 Openbaar groen en (openlucht) recreatie |
-5 |
-20 |
-15 |
|
-5 |
-20 |
-15 |
|
-5 |
-20 |
-15 |
|
-6 |
-20 |
-15 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
-13 |
-20 |
-7 |
|
-15 |
-20 |
-4 |
|
-16 |
-20 |
-4 |
|
7 |
-20 |
-27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. Financiën |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
0.5 Treasury |
0 |
93 |
93 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.61 OZB woningen |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.62 OZB niet-woningen |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.64 Belastingen overig |
0 |
-1.095 |
-1.095 |
|
0 |
-1.095 |
-1.095 |
|
0 |
-1.095 |
-1.095 |
|
0 |
-1.095 |
-1.095 |
0.7 Algemene uitkering en overige uitkeringen gemeentefonds |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.8 Overige baten en lasten |
-35 |
-30 |
5 |
|
390 |
0 |
-390 |
|
589 |
0 |
-589 |
|
629 |
0 |
-629 |
0.9 Vennootschapsbelasting |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
3.3 Bedrijvenloket en bedrijfsregelingen |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
3.4 Economische promotie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
-35 |
-1.032 |
-997 |
|
390 |
-1.095 |
-1.485 |
|
589 |
-1.095 |
-1.684 |
|
629 |
-1.095 |
-1.724 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totaal alle programma's |
1.082 |
-1.172 |
-2.255 |
|
654 |
-6.990 |
-7.644 |
|
662 |
-6.991 |
-7.653 |
|
667 |
-7.480 |
-8.146 |