Totaal overzicht programma's
Totaal programma's | (incl. dotaties en onttrekkingen, bedragen x € 1.000) | |||||||||
f | Uitkomst | Actuele | Realisatie | Prognose | Prognose | |||||
Lasten | 2.679.485 | 2.582.738 | 1.081.395 | 2.651.773 | 69.050 | N | ||||
Baten | 2.687.987 | 2.582.738 | 1.037.140 | 2.600.039 | 17.300 | V | ||||
Saldo | 8.503 | V | - | 44.255 | N | 51.734 | N | 51.750 | N |
Totaal programma's | (incl. dotaties en onttrekkingen, bedragen x € 1.000) | |||||||||||||||||
Realisatie t/m | Actuele begroting | Prognose uitkomst | Prognose resultaat | |||||||||||||||
Programma omschrijving | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | ||||||
01 - Gemeenteraad | 3.612 | - | 3.612 | N | 8.946 | 35 | 8.911 | N | 8.646 | 35 | 8.611 | N | 300 | V | - | 300 | V | |
02 - College en Bestuur | 3.823 | 31 | 3.793 | N | 9.317 | 1.200 | 8.117 | N | 9.317 | 1.200 | 8.117 | N | - | - | - | |||
03 - Duurzaamheid, Milieu en Energietransitie | 27.377 | 66.728 | 39.350 | V | 86.544 | 69.505 | 17.039 | N | 86.544 | 69.505 | 17.039 | N | - | - | - | |||
04 - Openbare orde en Veiligheid | 25.302 | -9 | 25.311 | N | 60.910 | 3.703 | 57.207 | N | 61.060 | 4.253 | 56.807 | N | 150 | N | 550 | V | 400 | V |
05 - Cultuur en Bibliotheek | 68.247 | 2.180 | 66.067 | N | 105.109 | 7.737 | 97.372 | N | 105.209 | 7.702 | 97.507 | N | 100 | N | 50 | N | 150 | N |
06 - Onderwijs | 66.454 | 37.707 | 28.747 | N | 140.470 | 57.215 | 83.255 | N | 134.574 | 51.327 | 83.247 | N | 5.900 | V | 5.900 | N | - | |
07 - Werk en Inkomen | 202.777 | 127.470 | 75.307 | N | 597.580 | 371.617 | 225.963 | N | 609.483 | 388.607 | 220.876 | N | 11.900 | N | 17.000 | V | 5.100 | V |
08 - Zorg, welzijn, jeugd en volksgezondheid | 229.624 | 8.912 | 220.712 | N | 507.450 | 55.199 | 452.251 | N | 550.869 | 53.118 | 497.751 | N | 43.400 | N | 2.100 | N | 45.500 | N |
09 - Buitenruimte | 40.661 | 42.494 | 1.833 | V | 157.818 | 56.047 | 101.771 | N | 157.818 | 55.437 | 102.381 | N | - | 600 | N | 600 | N | |
10 - Sport | 19.709 | 3.957 | 15.752 | N | 49.812 | 8.754 | 41.058 | N | 50.312 | 9.245 | 41.067 | N | 500 | N | 500 | V | - | |
11 - Economie | 14.087 | 440 | 13.647 | N | 42.620 | 6.833 | 35.787 | N | 42.620 | 6.833 | 35.787 | N | - | - | - | |||
12 - Mobiliteit | 18.049 | 17.899 | 150 | N | 79.338 | 67.702 | 11.636 | N | 79.718 | 72.202 | 7.516 | N | 400 | N | 4.500 | V | 4.100 | V |
13 - Stadsontwikkeling en Wonen | 40.694 | 24.154 | 16.540 | N | 162.214 | 135.696 | 26.518 | N | 162.214 | 135.696 | 26.518 | N | - | - | - | |||
14 - Stadsdelen, Integratie en Dienstverlening | 45.809 | 4.672 | 41.137 | N | 97.688 | 11.326 | 86.362 | N | 101.488 | 11.418 | 90.070 | N | 3.800 | N | 100 | V | 3.700 | N |
15 - Financiën | 169.191 | 697.857 | 528.666 | V | 203.422 | 1.708.256 | 1.504.834 | V | 218.401 | 1.711.547 | 1.493.145 | V | 15.000 | N | 3.300 | V | 11.700 | N |
16 - Overhead | 105.979 | 2.649 | 103.330 | N | 273.501 | 21.914 | 251.587 | N | 273.501 | 21.914 | 251.587 | N | - | - | - | |||
Totaal | 1.081.395 | 1.037.140 | 44.255 | N | 2.582.738 | 2.582.738 | - | 2.651.773 | 2.600.039 | 51.734 | N | 69.050 | N | 17.300 | V | 51.750 | N |