1. Bestuur, Dienstverlening en Participatie |
2024 |
|
2025 |
|
2026 |
|
2027 |
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 |
473 |
473 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.3 Beheer overige gebouwen en gronden |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.4 Overhead |
3.522 |
0 |
-3.522 |
|
3.620 |
0 |
-3.620 |
|
3.660 |
0 |
-3.660 |
|
3.702 |
0 |
-3.702 |
0.5 Treasury |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.1 Samenkracht en burgerparticipatie |
-44 |
0 |
44 |
|
-45 |
0 |
45 |
|
-46 |
0 |
46 |
|
-46 |
0 |
46 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
3.950 |
473 |
-3.478 |
|
3.575 |
0 |
-3.575 |
|
3.615 |
0 |
-3.615 |
|
3.655 |
0 |
-3.655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
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 |
6.1 Samenkracht en burgerparticipatie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
8.3 Uitkoopreg.hoogspanningsverbindingen |
-12 |
0 |
12 |
|
-12 |
0 |
12 |
|
-12 |
0 |
12 |
|
-12 |
0 |
12 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
-12 |
0 |
12 |
|
-12 |
0 |
12 |
|
-12 |
0 |
12 |
|
-12 |
0 |
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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) recr. |
30 |
0 |
-30 |
|
51 |
0 |
-51 |
|
52 |
0 |
-52 |
|
53 |
0 |
-53 |
7.2 Riolering |
-1 |
0 |
1 |
|
-1 |
0 |
1 |
|
-1 |
0 |
1 |
|
-1 |
0 |
1 |
7.3 Afval |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
7.4 Milieubeheer |
100 |
0 |
-100 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
7.5 Begraafplaatsen en crematoria |
15 |
0 |
-15 |
|
15 |
0 |
-15 |
|
15 |
0 |
-15 |
|
15 |
0 |
-15 |
0.10 Mutaties reserves |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
145 |
0 |
-145 |
|
65 |
0 |
-65 |
|
66 |
0 |
-66 |
|
67 |
0 |
-67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
-26 |
0 |
26 |
|
-26 |
0 |
26 |
|
-26 |
0 |
26 |
|
-27 |
0 |
27 |
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 |
-26 |
0 |
26 |
|
-26 |
0 |
26 |
|
-26 |
0 |
26 |
|
-27 |
0 |
27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 Wet basisregistratie Ondergrond |
-133 |
-133 |
0 |
|
-133 |
-133 |
0 |
|
-133 |
-133 |
0 |
|
-133 |
-133 |
0 |
8.2 Grondexpl.(niet-bedrijventerreinen) |
240 |
0 |
-240 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
8.3 Uitkoopreg.hoogspanningsverbindingen |
717 |
2.095 |
1.378 |
|
342 |
636 |
294 |
|
724 |
312 |
-413 |
|
846 |
356 |
-490 |
0.10 Mutaties reserves |
0 |
629 |
629 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
824 |
2.591 |
1.767 |
|
210 |
503 |
294 |
|
591 |
179 |
-413 |
|
713 |
223 |
-490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
3 |
0 |
-3 |
|
3 |
0 |
-3 |
|
3 |
0 |
-3 |
|
3 |
0 |
-3 |
3.1 Economische ontwikkeling |
-10 |
473 |
482 |
|
-10 |
45 |
55 |
|
-10 |
46 |
56 |
|
-10 |
46 |
56 |
3.3 Bedrijvenloket en bedrijfsregelingen |
2 |
0 |
-2 |
|
2 |
0 |
-2 |
|
2 |
0 |
-2 |
|
2 |
0 |
-2 |
4.1 Openbaar basisonderwijs |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
4.2 Onderwijshuisvesting |
-175 |
60 |
235 |
|
-175 |
61 |
236 |
|
-178 |
61 |
239 |
|
-181 |
62 |
243 |
4.3 Onderwijsbeleid en leerlingzaken |
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 |
-181 |
533 |
713 |
|
-181 |
106 |
287 |
|
-184 |
107 |
291 |
|
-186 |
108 |
295 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
232 |
0 |
-232 |
|
236 |
0 |
-236 |
|
7 |
0 |
-7 |
|
7 |
0 |
-7 |
6.2 Toegang en eerstelijnsvoorzieningen |
723 |
0 |
-723 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.3 Inkomensregelingen |
-300 |
0 |
300 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.4 Begeleide participatie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.5 Arbeidsparticipatie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.6 Maatwerkvoorziening (WMO) |
861 |
0 |
-861 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.71 Maatwerkdienstverlening 18+ |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.71A Hulp bij het huishouden (WMO) |
-195 |
0 |
195 |
|
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) |
125 |
0 |
-125 |
|
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 Jeugdhulp begeleiding |
948 |
0 |
-948 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.72B Jeugdhulp behandeling |
756 |
0 |
-756 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.72C Jeugdhulp dagbesteding |
294 |
0 |
-294 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.72D Jeugdhulp zonder verblijf overig |
51 |
0 |
-51 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.73A Pleegzorg |
292 |
0 |
-292 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.73B Gezinsgericht |
798 |
0 |
-798 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.73C Jeugdhulp met verblijf overig |
146 |
0 |
-146 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.74A Jeugd behandeling GGZ zonder verblij |
471 |
0 |
-471 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.74B Jeugdhulp crisis/LTA/GGZ-verblijf |
1.085 |
0 |
-1.085 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.74C Gesloten plaatsing |
237 |
0 |
-237 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.81 Geëscaleerde zorg 18+ |
0 |
0 |
0 |
|
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 |
|
35 |
0 |
-35 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
6.82B Jeugdreclassering |
|
0 |
0 |
0 |
|
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 |
6.558 |
0 |
-6.558 |
|
236 |
0 |
-236 |
|
7 |
0 |
-7 |
|
7 |
0 |
-7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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/prod/participatie |
722 |
768 |
46 |
|
779 |
779 |
0 |
|
791 |
791 |
0 |
|
803 |
803 |
0 |
5.4 Musea |
7 |
0 |
-7 |
|
7 |
0 |
-7 |
|
7 |
0 |
-7 |
|
7 |
0 |
-7 |
5.5 Cultureel erfgoed |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.6 Media |
-1 |
20 |
21 |
|
-1 |
20 |
21 |
|
-1 |
20 |
22 |
|
-1 |
21 |
22 |
5.7 Openbaar groen en (openlucht) recreatie |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.10 Mutaties reserves |
1.500 |
0 |
-1.500 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
Totaal |
2.228 |
788 |
-1.440 |
|
785 |
800 |
15 |
|
797 |
811 |
15 |
|
809 |
824 |
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
5.2 Sportaccommodaties |
-48 |
-60 |
-12 |
|
-48 |
-61 |
-12 |
|
-49 |
-61 |
-12 |
|
-15 |
-62 |
-47 |
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 |
-48 |
-60 |
-12 |
|
-48 |
-61 |
-12 |
|
-49 |
-61 |
-12 |
|
-15 |
-62 |
-47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. Financiën |
|
|
|
|
|
|
|
Taakveld |
Bedragen (x € 1.000) |
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
|
Lasten |
Baten |
Saldo |
0.5 Treasury |
400 |
0 |
-400 |
|
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 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
0.7 Alg.uitkeringen en ov.uitk.gem.fonds |
0 |
-1.916 |
-1.916 |
|
0 |
-528 |
-528 |
|
0 |
-463 |
-463 |
|
0 |
-479 |
-479 |
0.8 Overige baten en lasten |
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
|
0 |
0 |
0 |
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 |
400 |
-1.916 |
-2.316 |
|
0 |
-528 |
-528 |
|
0 |
-463 |
-463 |
|
0 |
-479 |
-479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totaal alle programma's |
13.839 |
2.408 |
-11.431 |
|
4.604 |
821 |
-3.784 |
|
4.805 |
573 |
-4.232 |
|
5.012 |
614 |
-4.398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|