1. Bestuur, Dienstverlening en Participatie |
2023 |
|
2024 |
|
2025 |
|
2026 |
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 |
112 |
0 |
-112 |
|
114 |
0 |
-114 |
|
115 |
0 |
-115 |
|
117 |
0 |
-117 |
0.4 Overhead |
4.222 |
0 |
-4.222 |
|
331 |
0 |
-331 |
|
306 |
0 |
-306 |
|
326 |
0 |
-326 |
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 |
4.334 |
0 |
-4.334 |
|
444 |
0 |
-444 |
|
422 |
0 |
-422 |
|
443 |
0 |
-443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
175 |
50 |
-125 |
|
25 |
0 |
-25 |
|
25 |
0 |
-25 |
|
25 |
0 |
-25 |
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 |
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 |
175 |
50 |
-125 |
|
25 |
0 |
-25 |
|
25 |
0 |
-25 |
|
25 |
0 |
-25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
7.2 Riolering |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
7.3 Afval |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
7.4 Milieubeheer |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
7.5 Begraafplaatsen en crematoria |
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 |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
2.2 Parkeren |
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 |
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 |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
250 |
0 |
-250 |
|
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 |
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 |
250 |
0 |
-250 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
80 |
0 |
-80 |
|
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 |
4.1 Openbaar basisonderwijs |
0 |
0 |
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 |
4.3 Onderwijsbeleid en leerlingzaken |
1.275 |
1.275 |
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 |
1.355 |
1.275 |
-80 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7. Sociaal domein |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
1.2 Openbare orde en veiligheid |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.1 Samenkracht en burgerparticipatie |
1.434 |
1.416 |
-18 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.2 Wijkteams |
330 |
0 |
-330 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.3 Inkomensregelingen |
3.158 |
0 |
-3.158 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.4 Begeleide participatie |
7.061 |
0 |
-7.061 |
|
6.921 |
0 |
-6.921 |
|
6.825 |
0 |
-6.825 |
|
6.870 |
0 |
-6.870 |
6.5 Arbeidsparticipatie |
-5.081 |
0 |
5.081 |
|
-6.921 |
0 |
6.921 |
|
-6.825 |
0 |
6.825 |
|
-6.870 |
0 |
6.870 |
6.6 Maatwerkvoorzieningen (WMO) |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.71 Maatwerkdienstverlening 18+ |
638 |
0 |
-638 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.71A Huishoudelijke hulp (WMO) |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.71B Begeleiding (WMO) |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.71C Dagbesteding (WMO) |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.71D Overige maatwerkarrangementen (WMO) |
0 |
0 |
0 |
|
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 |
6.72A Jeugdhulpbegeleiding |
-781 |
0 |
781 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.72B Jeugdhulp behandeling |
-595 |
0 |
595 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.72C Jeugdhulp dagbesteding |
-233 |
0 |
233 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.72D Jeugdhulp zonder verblijf overig |
-41 |
0 |
41 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.73A Pleegzorg |
-239 |
0 |
239 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.73B Gezinsgericht |
-651 |
0 |
651 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.73C Jeugdhulp met verblijf overig |
-119 |
0 |
119 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.74A Jeugd behandeling GGZ zonder verblijf |
-372 |
0 |
372 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.74B Jeugdhulp crisis/LTA/GGZ-verblijf |
720 |
0 |
-720 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.74C Gesloten plaatsing |
-193 |
0 |
193 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.81 Geëscaleerde zorg 18+ |
2 |
0 |
-2 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.82 Geëscaleerde zorg 18- |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.82A Jeugdbescherming |
|
1.675 |
0 |
-1.675 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.82B Jeugdreclassering |
|
500 |
0 |
-500 |
|
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 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
7.214 |
1.416 |
-5.798 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
100 |
0 |
-100 |
|
100 |
0 |
-100 |
|
100 |
0 |
-100 |
|
100 |
0 |
-100 |
5.3 Cultuurpresentatie, cultuurproductie en cultuurparticipatie |
928 |
0 |
-928 |
|
-100 |
0 |
100 |
|
-100 |
0 |
100 |
|
-100 |
0 |
100 |
5.4 Musea |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.5 Cultureel erfgoed |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.6 Media |
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 |
327 |
327 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
1.028 |
327 |
-701 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
3.4 Economische havens |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.1 Sportbeleid en activering |
24 |
0 |
-24 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.2 Sportaccommodaties |
0 |
0 |
0 |
|
16 |
0 |
-16 |
|
16 |
0 |
-16 |
|
16 |
0 |
-16 |
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 |
24 |
0 |
-24 |
|
16 |
0 |
-16 |
|
16 |
0 |
-16 |
|
16 |
0 |
-16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. Financiën |
|
|
|
|
|
|
|
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 |
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 |
-68 |
0 |
68 |
|
-73 |
0 |
73 |
|
-82 |
0 |
82 |
|
-85 |
0 |
85 |
0.7 Algemene uitkering en overige uitkeringen gemeentefonds |
0 |
-1.044 |
-1.044 |
|
0 |
-1.170 |
-1.170 |
|
0 |
-1.175 |
-1.175 |
|
0 |
-1.182 |
-1.182 |
0.8 Overige baten en lasten |
-4.567 |
0 |
4.567 |
|
-1.432 |
0 |
1.432 |
|
-1.444 |
0 |
1.444 |
|
-1.451 |
0 |
1.451 |
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 |
-24 |
-25 |
-1 |
|
-24 |
-25 |
-1 |
|
-24 |
-26 |
-2 |
|
-25 |
-26 |
-2 |
3.4 Economische promotie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
-4.659 |
-1.069 |
3.589 |
|
-1.529 |
-1.195 |
333 |
|
-1.550 |
-1.201 |
349 |
|
-1.560 |
-1.208 |
352 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totaal alle programma's |
9.721 |
1.999 |
-7.722 |
|
-1.043 |
-1.195 |
-152 |
|
-1.088 |
-1.201 |
-113 |
|
-1.076 |
-1.208 |
-132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|