Bedragen x € 1.000 |
|
Jaarrekening 2017 |
Jaarrekening 2018 |
Jaarrekening 2019 |
Begroting 2020 |
Begroting 2020 na wijziging |
Jaarrekening 2020 |
Lasten |
Baten |
Lasten |
Baten |
Lasten |
Baten |
Lasten |
Baten |
Lasten |
Baten |
Lasten |
Baten |
Vitaal en Sociaal Breda |
328.810 |
148.043 |
343.802 |
151.830 |
350.925 |
146.041 |
323.209 |
127.069 |
379.205 |
166.265 |
377.170 |
170.644 |
Opgroeien |
89.743 |
40.215 |
95.688 |
43.910 |
99.245 |
44.859 |
86.674 |
35.092 |
89.555 |
36.306 |
100.274 |
42.861 |
Algemene voorzieningen jeugd |
5.887 |
173 |
6.588 |
162 |
6.941 |
192 |
6.875 |
45 |
6.951 |
45 |
6.468 |
|
Toeleiding tot maatwerkvoorzieningen jeugd |
2.700 |
166 |
2.105 |
174 |
2.803 |
173 |
2.832 |
100 |
3.437 |
100 |
3.542 |
93 |
Jeugdhulp maatwerkondersteuning |
61.188 |
29.173 |
68.112 |
33.465 |
67.008 |
33.004 |
61.377 |
28.700 |
61.720 |
28.700 |
72.478 |
34.673 |
Jeugdhulp geëscaleerde zorg |
6.374 |
2.715 |
7.668 |
4.052 |
10.257 |
5.224 |
3.758 |
|
4.607 |
950 |
4.545 |
1.289 |
Primair en voortgezet onderwijs |
13.594 |
7.988 |
11.215 |
6.057 |
12.236 |
6.267 |
11.831 |
6.247 |
12.841 |
6.511 |
13.241 |
6.805 |
Betrokken zijn |
47.405 |
3.537 |
49.573 |
3.071 |
53.973 |
2.056 |
51.859 |
1.889 |
52.630 |
1.906 |
56.461 |
1.671 |
Algemene voorzieningen volwassenen |
11.119 |
406 |
10.981 |
15 |
10.671 |
20 |
10.101 |
|
10.600 |
|
10.285 |
91 |
Toeleiding tot maatwerkvoorzieningen volwassenen |
1.491 |
|
1.482 |
|
|
|
|
|
|
|
|
|
Volwassenen maatwerkondersteuning |
27.276 |
2.379 |
29.045 |
2.433 |
36.636 |
1.383 |
35.141 |
1.354 |
35.375 |
1.372 |
39.265 |
1.262 |
Maatwerk Wmo |
7.519 |
752 |
8.066 |
623 |
6.666 |
653 |
6.616 |
535 |
6.656 |
535 |
6.911 |
318 |
Thuis |
47.563 |
2.997 |
50.689 |
2.927 |
55.443 |
6.795 |
53.521 |
6.758 |
60.045 |
8.858 |
58.034 |
7.789 |
Volwassenen geëscaleerde zorg |
47.563 |
2.997 |
50.689 |
2.927 |
55.443 |
6.795 |
53.521 |
6.758 |
60.045 |
8.858 |
58.034 |
7.789 |
Leren, ontwikkelen en werken |
129.919 |
89.364 |
134.873 |
93.441 |
126.693 |
87.324 |
118.430 |
81.180 |
161.180 |
117.026 |
147.908 |
116.390 |
Participatie |
|
|
|
|
|
|
|
|
366 |
|
116 |
|
Sociale werkvoorziening |
32.957 |
12.477 |
32.343 |
12.512 |
30.022 |
11.592 |
26.734 |
9.730 |
27.505 |
7.960 |
26.756 |
8.013 |
Reïntegratie |
11.560 |
954 |
11.236 |
2.487 |
9.928 |
927 |
8.184 |
69 |
15.233 |
3.607 |
11.022 |
3.748 |
Wet BUIG en overige regelingen |
75.263 |
71.655 |
79.351 |
75.119 |
75.015 |
71.698 |
73.572 |
69.508 |
107.105 |
102.903 |
99.590 |
101.915 |
Bijzondere bijstand |
5.918 |
2.020 |
7.143 |
1.110 |
6.873 |
966 |
6.272 |
575 |
6.751 |
825 |
6.458 |
772 |
BredaPas |
219 |
5 |
211 |
|
240 |
|
249 |
32 |
289 |
32 |
124 |
|
Schuldhulpverlening |
4.002 |
2.253 |
4.529 |
2.153 |
4.614 |
2.141 |
3.418 |
1.266 |
3.497 |
1.266 |
3.422 |
1.507 |
Kwetsbare groepen |
|
|
60 |
60 |
1 |
1 |
|
|
434 |
434 |
419 |
434 |
Leven |
7.106 |
21 |
8.685 |
352 |
9.547 |
1 |
8.615 |
|
8.867 |
235 |
8.591 |
169 |
Volksgezondheid |
3.205 |
|
3.534 |
18 |
3.872 |
|
3.977 |
|
4.127 |
130 |
4.050 |
110 |
Sportbeleid |
3.901 |
21 |
5.152 |
335 |
5.674 |
1 |
4.638 |
|
4.740 |
105 |
4.541 |
59 |
Ontmoeten |
6.460 |
345 |
4.293 |
173 |
4.225 |
48 |
4.110 |
|
4.827 |
|
3.802 |
50 |
Wijkaanpak |
5.190 |
345 |
3.172 |
-16 |
3.551 |
59 |
3.547 |
|
4.217 |
|
3.389 |
43 |
Statushouders |
1.270 |
|
1.121 |
189 |
674 |
-11 |
563 |
|
610 |
|
413 |
7 |
Reserve Wijkontwikkeling |
|
97 |
|
3.078 |
|
527 |
|
|
|
|
|
|
Mutatie reserve wijkontwikkeling |
|
97 |
|
3.078 |
|
527 |
|
|
|
|
|
|
Reserve Sociaal Domein |
614 |
11.465 |
|
4.877 |
|
3.659 |
|
1.700 |
|
1.741 |
|
1.541 |
Mutatie reserve sociaal domein |
614 |
11.465 |
|
4.877 |
|
3.659 |
|
1.700 |
|
1.741 |
|
1.541 |
Reserve investeringen sportverenigingen |
|
|
|
|
1.800 |
773 |
|
450 |
|
192 |
|
173 |
Mutatie reserve investeringen sportverenigingen |
|
|
|
|
1.800 |
773 |
|
450 |
|
192 |
|
173 |
Reserve vrouwenopvang |
|
|
|
|
|
|
|
|
2.100 |
|
2.100 |
|
Mutatie reserve vrouwenopvang |
|
|
|
|
|
|
|
|
2.100 |
|
2.100 |
|
Ondernemend Breda |
60.914 |
10.943 |
62.205 |
12.301 |
64.856 |
11.845 |
69.814 |
14.018 |
70.652 |
13.034 |
62.415 |
12.558 |
Stimuleren economische ontwikkeling in Breda |
14.550 |
7.580 |
14.203 |
9.580 |
13.382 |
8.542 |
20.228 |
11.063 |
19.170 |
9.266 |
15.855 |
8.926 |
Economische zaken |
5.052 |
602 |
4.703 |
602 |
5.563 |
787 |
6.932 |
516 |
7.751 |
674 |
7.024 |
718 |
Acquisitie en accountmanagement |
607 |
414 |
1.256 |
398 |
1.956 |
564 |
2.059 |
446 |
2.140 |
446 |
2.126 |
432 |
Externe betrekkingen |
19 |
|
87 |
|
68 |
|
114 |
|
114 |
|
58 |
|
Evenementen |
1.445 |
126 |
1.155 |
14 |
1.058 |
|
953 |
|
953 |
|
434 |
|
Grondexploitaties voor bedrijventerreinen |
7.428 |
6.438 |
7.002 |
8.566 |
4.738 |
7.191 |
10.170 |
10.101 |
8.212 |
8.147 |
6.214 |
7.777 |
Grote projecten in de stad |
1.489 |
1.204 |
-231 |
495 |
5.311 |
973 |
2.625 |
632 |
2.492 |
909 |
-939 |
674 |
CrossMark |
1.281 |
1.164 |
-518 |
438 |
4.864 |
896 |
1.983 |
632 |
1.857 |
907 |
-1.494 |
665 |
Gasthuisvelden |
129 |
40 |
235 |
58 |
373 |
77 |
533 |
|
504 |
2 |
441 |
9 |
Amphia |
64 |
|
8 |
|
7 |
|
6 |
|
39 |
|
23 |
|
Corbion |
15 |
|
44 |
|
68 |
|
104 |
|
92 |
|
91 |
|
Dynamische stad |
25.662 |
206 |
24.158 |
188 |
24.843 |
328 |
25.339 |
270 |
27.034 |
542 |
25.928 |
583 |
Cultureel erfgoed |
1.539 |
24 |
1.316 |
15 |
1.437 |
12 |
1.626 |
18 |
1.884 |
289 |
1.744 |
238 |
Cultuurpresentatie |
18.669 |
11 |
18.904 |
1 |
19.452 |
26 |
19.657 |
|
21.032 |
50 |
19.981 |
108 |
Media |
103 |
|
113 |
|
113 |
|
117 |
|
117 |
|
116 |
|
Musea |
5.250 |
74 |
3.682 |
55 |
3.713 |
122 |
3.832 |
107 |
3.898 |
58 |
3.890 |
57 |
Historische waarde |
100 |
97 |
144 |
117 |
128 |
167 |
107 |
145 |
103 |
145 |
197 |
180 |
Beroepsonderwijs en huisvesting onderwijs |
17.987 |
1.951 |
22.272 |
2.038 |
19.192 |
2.003 |
19.795 |
2.054 |
20.029 |
2.317 |
19.931 |
2.357 |
HBO |
111 |
|
1.133 |
|
1.195 |
|
1.441 |
|
1.441 |
|
1.316 |
28 |
Volwasseneneducatie |
1.931 |
1.931 |
2.038 |
2.038 |
2.081 |
2.003 |
2.133 |
2.054 |
2.396 |
2.317 |
2.384 |
2.299 |
Onderwijshuisvesting |
15.944 |
20 |
19.101 |
|
15.916 |
|
16.221 |
|
16.191 |
|
16.231 |
29 |
Verbindend bestuur |
1.226 |
2 |
1.802 |
|
2.128 |
|
1.826 |
|
1.926 |
|
1.641 |
18 |
Samenwerking |
1.226 |
2 |
1.802 |
|
2.128 |
|
1.826 |
|
1.926 |
|
1.641 |
18 |
Duurzaam wonen in Breda |
59.867 |
58.380 |
54.137 |
45.257 |
40.377 |
37.046 |
56.214 |
48.740 |
66.093 |
42.660 |
61.701 |
42.674 |
Wonen in Breda |
1.744 |
13 |
1.761 |
115 |
1.854 |
96 |
3.681 |
120 |
4.323 |
120 |
2.303 |
47 |
Wonen |
1.744 |
13 |
1.761 |
115 |
1.854 |
96 |
3.681 |
120 |
4.323 |
120 |
2.303 |
47 |
Verdeling beschikbare ruimte |
4.296 |
593 |
9.656 |
672 |
4.860 |
1.967 |
3.807 |
1.773 |
4.212 |
2.480 |
5.012 |
2.437 |
Ruimtelijke ordening |
1.737 |
235 |
7.203 |
190 |
1.840 |
300 |
1.455 |
390 |
1.455 |
390 |
2.022 |
336 |
Stedelijke planning en programmering |
2.560 |
357 |
2.453 |
481 |
3.020 |
1.667 |
2.353 |
1.383 |
2.757 |
2.090 |
2.991 |
2.101 |
Grote woonprojecten in de stad |
34.134 |
41.665 |
23.918 |
27.150 |
13.048 |
15.122 |
28.686 |
24.338 |
34.283 |
21.140 |
33.532 |
26.533 |
Grondexploitatie ten behoeve van de woningbouw |
34.134 |
41.665 |
23.918 |
27.150 |
13.048 |
15.122 |
28.686 |
24.338 |
34.283 |
21.140 |
33.532 |
26.533 |
Bereikbaar Breda |
15.254 |
14.830 |
14.297 |
15.990 |
15.880 |
17.152 |
14.876 |
17.015 |
13.950 |
13.288 |
13.520 |
10.417 |
Mobiliteit |
5.861 |
200 |
5.383 |
279 |
5.668 |
165 |
5.107 |
152 |
5.438 |
232 |
5.712 |
156 |
Openbaar vervoer |
78 |
|
57 |
|
57 |
|
49 |
|
49 |
|
49 |
|
Parkeren |
9.315 |
14.630 |
8.857 |
15.711 |
10.155 |
16.987 |
9.719 |
16.863 |
8.462 |
13.056 |
7.758 |
10.260 |
Breda is een duurzame en bestendige stad |
3.651 |
1.132 |
3.937 |
976 |
4.079 |
1.251 |
4.161 |
1.150 |
8.323 |
1.438 |
6.640 |
1.301 |
Milieubeheer |
2.498 |
816 |
2.675 |
714 |
2.535 |
688 |
2.819 |
709 |
6.904 |
997 |
4.429 |
774 |
Natuur- en milieueducatie |
741 |
280 |
650 |
59 |
900 |
315 |
862 |
356 |
862 |
356 |
802 |
178 |
Openbaar groen en (openlucht) recreatie |
294 |
36 |
385 |
145 |
418 |
106 |
242 |
85 |
242 |
85 |
650 |
100 |
Groen en water |
119 |
|
227 |
58 |
227 |
141 |
237 |
|
314 |
|
760 |
250 |
Reserve Bodemfonds |
536 |
9 |
310 |
1 |
394 |
12 |
735 |
495 |
735 |
495 |
427 |
|
Mutatie reserve Bodemfonds |
536 |
9 |
310 |
1 |
394 |
12 |
735 |
495 |
735 |
495 |
427 |
|
Reserve Klimaatfonds |
251 |
138 |
257 |
354 |
262 |
-79 |
268 |
244 |
268 |
94 |
266 |
44 |
Mutatie reserve Klimaatfonds |
251 |
138 |
257 |
354 |
262 |
-79 |
268 |
244 |
268 |
94 |
266 |
44 |
Reserve parkeerbedrijf |
|
|
|
|
|
100 |
|
433 |
|
433 |
|
433 |
Mutatie reserve parkeerbedrijf |
|
|
|
|
|
100 |
|
433 |
|
433 |
|
433 |
Reserve parkeerfonds |
|
|
|
|
|
565 |
|
|
|
|
|
|
Mutatie reserve parkeerfonds |
|
|
|
|
|
565 |
|
|
|
|
|
|
Reserve Versnellingsopgave Wonen |
|
|
|
|
|
860 |
|
3.173 |
|
3.173 |
|
1.464 |
Mutatie reserve Versnellingsopgave Wonen |
|
|
|
|
|
860 |
|
3.173 |
|
3.173 |
|
1.464 |
Basis op orde in Breda |
140.557 |
80.944 |
146.133 |
82.326 |
152.795 |
82.999 |
142.033 |
79.390 |
145.421 |
78.147 |
154.486 |
84.584 |
Veilig Breda |
19.132 |
1.898 |
19.821 |
1.845 |
26.924 |
8.786 |
25.731 |
7.409 |
28.605 |
10.337 |
30.763 |
13.448 |
Veiligheid openbare ruimte |
3.554 |
348 |
3.771 |
574 |
5.217 |
1.082 |
4.407 |
1.151 |
6.405 |
3.374 |
7.864 |
5.468 |
Zichtbare Criminaliteit |
5.235 |
1.550 |
6.131 |
1.270 |
433 |
39 |
389 |
|
544 |
133 |
461 |
60 |
Ondermijning |
10.342 |
|
9.919 |
|
1.274 |
83 |
1.229 |
83 |
1.897 |
708 |
1.587 |
153 |
Zorg en Veiligheid |
|
|
|
|
995 |
337 |
810 |
519 |
911 |
209 |
854 |
275 |
Fysieke veiligheid |
|
|
|
|
17.763 |
4.844 |
17.174 |
4.569 |
17.105 |
5.031 |
18.247 |
6.649 |
Veilig Breda Algemeen |
|
|
|
1 |
1.242 |
2.401 |
1.722 |
1.088 |
1.744 |
881 |
1.750 |
843 |
Dienstverlening |
21.694 |
14.405 |
16.898 |
14.564 |
10.930 |
4.031 |
9.567 |
2.733 |
10.100 |
3.233 |
9.695 |
3.171 |
Administratie en basisregistratie |
6.002 |
86 |
1.915 |
0 |
2.259 |
|
2.454 |
|
2.454 |
|
2.451 |
|
Publieksservice |
9.564 |
5.855 |
9.435 |
5.420 |
8.671 |
4.031 |
7.113 |
2.733 |
7.646 |
3.233 |
7.244 |
3.171 |
Vergunningen (vervallen vanaf 2020) |
6.128 |
8.465 |
5.548 |
9.144 |
|
|
|
|
|
|
|
|
Beheer van de openbare ruimte |
69.577 |
50.684 |
77.958 |
55.727 |
83.310 |
57.224 |
82.055 |
59.525 |
81.866 |
57.719 |
85.109 |
58.223 |
Afvalservice |
23.938 |
31.046 |
29.962 |
35.811 |
29.053 |
33.959 |
30.401 |
37.800 |
26.905 |
33.401 |
29.841 |
33.404 |
Beheer openbare ruimte, groen |
10.366 |
68 |
11.974 |
49 |
13.584 |
42 |
12.534 |
77 |
13.252 |
77 |
13.736 |
94 |
Beheer openbare ruimte, wegen |
20.675 |
2.751 |
21.295 |
2.335 |
23.501 |
2.975 |
24.185 |
3.442 |
24.566 |
3.827 |
24.287 |
4.078 |
Riolering |
14.599 |
16.819 |
14.727 |
17.532 |
17.171 |
20.247 |
14.935 |
18.207 |
17.143 |
20.415 |
17.245 |
20.646 |
Beheer van het gemeentelijk vastgoed |
25.508 |
13.673 |
27.590 |
10.173 |
26.077 |
12.953 |
20.552 |
9.723 |
20.577 |
6.858 |
23.692 |
9.710 |
Vastgoedbeheer |
25.508 |
13.673 |
27.590 |
10.173 |
26.077 |
12.953 |
20.552 |
9.723 |
20.577 |
6.858 |
23.692 |
9.710 |
Open overheid |
4.646 |
283 |
3.865 |
17 |
5.554 |
5 |
4.127 |
|
4.272 |
|
5.227 |
33 |
College en ondersteuning college |
2.332 |
271 |
1.473 |
17 |
2.487 |
1 |
1.462 |
|
1.462 |
|
2.400 |
18 |
Raad, commissies en griffie |
2.157 |
12 |
2.234 |
|
2.888 |
4 |
2.482 |
|
2.627 |
|
2.653 |
15 |
Rekenkamer |
158 |
|
157 |
|
180 |
|
184 |
|
184 |
|
174 |
|
Organisatie en financiën van Breda |
71.367 |
371.262 |
86.738 |
392.888 |
74.894 |
412.934 |
74.003 |
396.056 |
111.795 |
473.060 |
112.027 |
472.155 |
Een toekomstbestendige organisatie |
64.547 |
7.424 |
66.364 |
7.395 |
67.789 |
6.645 |
63.896 |
5.418 |
64.981 |
7.082 |
70.606 |
11.608 |
Overhead |
64.547 |
7.424 |
66.364 |
7.395 |
67.789 |
6.645 |
63.896 |
5.418 |
64.981 |
7.082 |
70.606 |
11.608 |
Solide financiën |
208 |
354.750 |
3.922 |
365.911 |
1.695 |
391.041 |
5.534 |
388.269 |
9.223 |
410.271 |
3.906 |
412.485 |
Algemene uitkeringen |
|
310.828 |
|
321.853 |
|
346.781 |
|
344.435 |
|
366.859 |
|
369.523 |
Lokale heffingen, waarvan de besteding niet gebonden is |
4 |
35.325 |
522 |
35.987 |
501 |
36.825 |
565 |
36.990 |
862 |
36.759 |
1.128 |
36.574 |
Onvoorzien |
|
|
|
|
|
|
1.000 |
|
183 |
|
|
|
Overige algemene dekkingsmiddelen |
6.932 |
1.096 |
2.477 |
86 |
1.517 |
140 |
1.092 |
|
5.301 |
|
777 |
|
Saldo van de financieringsfunctie |
-6.728 |
7.064 |
923 |
6.696 |
-323 |
6.487 |
2.650 |
6.096 |
2.650 |
5.904 |
2.002 |
6.041 |
Dividend |
|
437 |
|
1.289 |
|
807 |
|
748 |
|
748 |
|
346 |
Vennootschapsbelasting |
|
|
|
|
|
|
226 |
|
226 |
|
|
|
Algemene reserve |
4.869 |
2.222 |
5.412 |
7.162 |
3.708 |
4.810 |
3.932 |
115 |
32.939 |
16.244 |
32.913 |
11.692 |
Mutatie algemene reserve |
4.869 |
2.222 |
5.412 |
7.162 |
3.708 |
4.810 |
3.932 |
115 |
32.939 |
16.244 |
32.913 |
11.692 |
Exploitatiereserve |
225 |
3.234 |
4.731 |
5.654 |
225 |
8.258 |
225 |
985 |
2.367 |
8.843 |
2.291 |
5.889 |
Mutatie Exploitatiereserve |
225 |
3.234 |
4.731 |
5.654 |
225 |
8.258 |
225 |
985 |
2.367 |
8.843 |
2.291 |
5.889 |
Begrotingsreserve |
137 |
1.257 |
48 |
606 |
37 |
520 |
17 |
329 |
221 |
522 |
221 |
522 |
Mutatie Begrotingsreserve |
137 |
1.257 |
48 |
606 |
37 |
520 |
17 |
329 |
221 |
522 |
221 |
522 |
Investeringsreserve |
1.380 |
2.375 |
6.261 |
6.161 |
1.440 |
1.660 |
400 |
940 |
2.063 |
30.097 |
2.090 |
29.959 |
Mutatie Investeringsreserve |
1.380 |
2.375 |
6.261 |
6.161 |
1.440 |
1.660 |
400 |
940 |
2.063 |
30.097 |
2.090 |
29.959 |
Totaal |
661.515 |
669.571 |
693.014 |
684.602 |
683.846 |
690.866 |
665.273 |
665.273 |
773.167 |
773.167 |
767.800 |
782.615 |