Bedragen x € 1.000 |
|
Jaarrekening 2020 |
Jaarrekening 2021 |
Jaarrekening 2022 |
Begroting 2023 |
Begroting 2023 na wijziging |
Jaarrekening 2023 |
|
|
Lasten |
Baten |
Lasten |
Baten |
Lasten |
Baten |
Lasten |
Baten |
Lasten |
Baten |
Lasten |
Baten |
|
|
Vitaal en Sociaal Breda |
377.170 |
170.644 |
356.204 |
150.727 |
391.021 |
166.529 |
346.548 |
135.944 |
411.406 |
191.826 |
430.648 |
200.862 |
|
|
Opgroeien |
100.274 |
42.861 |
105.083 |
46.680 |
115.630 |
50.485 |
107.487 |
46.949 |
109.012 |
47.363 |
129.926 |
56.169 |
|
|
Algemene voorzieningen jeugd |
6.468 |
0 |
6.526 |
53 |
12.434 |
29 |
13.744 |
0 |
14.087 |
0 |
14.306 |
0 |
|
|
Toeleiding tot maatwerkvoorzieningen jeugd |
3.542 |
93 |
3.038 |
100 |
3.938 |
365 |
3.274 |
375 |
3.547 |
375 |
5.948 |
685 |
|
|
Jeugdhulp maatwerkondersteuning |
72.478 |
34.673 |
73.679 |
35.389 |
78.098 |
38.646 |
69.251 |
34.276 |
67.218 |
35.338 |
77.344 |
38.603 |
|
|
Jeugdhulp geëscaleerde zorg |
4.545 |
1.289 |
8.575 |
3.886 |
7.859 |
3.382 |
7.670 |
3.553 |
10.922 |
3.560 |
18.738 |
8.829 |
|
|
Primair en voortgezet onderwijs |
13.241 |
6.805 |
13.266 |
7.252 |
13.301 |
8.063 |
13.548 |
8.744 |
13.238 |
8.090 |
13.590 |
8.052 |
|
|
Betrokken zijn |
56.461 |
1.671 |
57.689 |
1.555 |
59.300 |
1.541 |
59.551 |
2.078 |
60.510 |
2.861 |
63.394 |
2.654 |
|
|
Algemene voorzieningen volwassenen |
10.285 |
91 |
10.185 |
2 |
10.435 |
|
11.829 |
0 |
13.009 |
783 |
12.073 |
636 |
|
|
Volwassenen maatwerkondersteuning |
39.265 |
1.262 |
40.372 |
1.223 |
41.865 |
1.444 |
40.244 |
1.501 |
40.022 |
1.501 |
42.827 |
1.541 |
|
|
Maatwerk Wmo |
6.911 |
318 |
7.132 |
330 |
7.000 |
97 |
7.479 |
577 |
7.479 |
577 |
8.494 |
477 |
|
|
Thuis |
58.034 |
7.789 |
50.522 |
4.512 |
50.035 |
4.871 |
52.801 |
4.550 |
60.514 |
5.298 |
53.176 |
5.473 |
|
|
Volwassenen geëscaleerde zorg |
58.034 |
7.789 |
50.522 |
4.512 |
50.035 |
4.871 |
52.801 |
4.550 |
60.514 |
5.298 |
53.176 |
5.473 |
|
|
Leren, ontwikkelen en werken |
147.908 |
116.390 |
130.067 |
97.192 |
133.725 |
85.351 |
113.436 |
77.929 |
139.078 |
86.007 |
145.063 |
94.580 |
|
|
Participatie |
116 |
|
420 |
|
1.136 |
469 |
796 |
0 |
4.221 |
1.912 |
2.907 |
999 |
|
|
Werk |
26.756 |
8.013 |
18.961 |
7.536 |
18.125 |
7.269 |
16.923 |
6.408 |
19.407 |
6.408 |
19.588 |
7.402 |
|
|
Reïntegratie |
11.022 |
3.748 |
10.362 |
1.363 |
13.985 |
5.832 |
11.597 |
70 |
12.888 |
70 |
12.608 |
2.445 |
|
|
Wet BUIG en overige regelingen |
99.590 |
101.915 |
87.840 |
85.420 |
75.080 |
69.962 |
71.803 |
70.144 |
78.620 |
76.310 |
82.690 |
77.015 |
|
|
Bijzondere bijstand |
6.458 |
772 |
8.330 |
977 |
20.872 |
926 |
8.500 |
825 |
19.401 |
825 |
22.466 |
5.848 |
|
|
BredaPas |
124 |
0 |
157 |
1 |
434 |
1 |
275 |
0 |
267 |
0 |
450 |
|
|
|
Schuldhulpverlening |
3.422 |
1.507 |
3.997 |
1.894 |
4.093 |
893 |
3.542 |
483 |
4.274 |
483 |
4.354 |
871 |
|
|
Kwetsbare groepen |
419 |
434 |
0 |
|
|
|
|
|
|
|
|
|
|
|
Leven |
8.591 |
169 |
9.039 |
110 |
8.984 |
640 |
8.873 |
119 |
17.151 |
8.356 |
14.916 |
7.223 |
|
|
Volksgezondheid |
4.050 |
110 |
4.057 |
34 |
4.577 |
283 |
4.733 |
119 |
11.993 |
7.283 |
10.476 |
6.070 |
|
|
Sportbeleid |
4.541 |
59 |
4.982 |
76 |
4.408 |
357 |
4.140 |
0 |
5.158 |
1.074 |
4.440 |
1.153 |
|
|
Ontmoeten |
3.802 |
50 |
3.805 |
-158 |
15.552 |
14.200 |
4.101 |
0 |
22.767 |
18.088 |
21.800 |
20.447 |
|
|
Wijkaanpak |
3.389 |
43 |
3.474 |
21 |
3.524 |
13 |
4.037 |
|
4.538 |
|
4.210 |
39 |
|
|
Statushouders |
413 |
7 |
331 |
-179 |
12.028 |
14.188 |
64 |
0 |
18.229 |
18.088 |
17.590 |
20.408 |
|
|
Reserve Sociaal Domein |
|
1.541 |
|
|
|
|
|
|
|
|
|
|
|
|
Mutatie reserve sociaal domein |
|
1.541 |
|
|
|
|
|
|
|
|
|
|
|
|
Reserve investeringen sportverenigingen |
0 |
173 |
|
836 |
|
18 |
300 |
300 |
1.000 |
1.000 |
1.000 |
264 |
|
|
Mutatie reserve investeringen sportverenigingen |
0 |
173 |
|
836 |
|
18 |
300 |
300 |
1.000 |
1.000 |
1.000 |
264 |
|
|
Reserve vrouwenopvang |
2.100 |
|
|
|
|
1.029 |
0 |
|
|
|
|
|
|
|
Mutatie reserve vrouwenopvang |
2.100 |
|
|
|
|
1.029 |
0 |
|
|
|
|
|
|
|
Algemene reserve programma 1 |
|
|
|
|
450 |
4.149 |
|
0 |
|
950 |
|
185 |
|
|
Mutaties algemene reserve programma 1 |
|
|
|
|
450 |
4.149 |
|
0 |
|
950 |
|
185 |
|
|
Exploitatiereserve programma 1 |
|
|
|
|
7.344 |
4.245 |
0 |
4.019 |
1.373 |
21.903 |
1.373 |
13.869 |
|
|
Mutaties exploitatiereserve programma 1 |
|
|
|
|
7.344 |
4.245 |
0 |
4.019 |
1.373 |
21.903 |
1.373 |
13.869 |
|
|
Ondernemend Breda |
62.366 |
12.558 |
76.504 |
18.060 |
82.248 |
20.978 |
80.205 |
15.033 |
90.119 |
25.074 |
79.149 |
18.792 |
|
|
Stimuleren economische ontwikkeling in Breda |
15.830 |
8.926 |
15.342 |
7.340 |
23.128 |
14.259 |
22.487 |
10.250 |
23.146 |
7.595 |
18.392 |
7.859 |
|
|
Economische zaken |
6.998 |
718 |
6.950 |
997 |
7.176 |
611 |
9.582 |
384 |
13.034 |
928 |
10.755 |
1.119 |
|
|
Acquisitie en accountmanagement |
2.126 |
432 |
2.332 |
479 |
2.414 |
602 |
2.230 |
399 |
2.934 |
688 |
2.407 |
739 |
|
|
Externe betrekkingen |
58 |
|
65 |
|
54 |
|
122 |
|
122 |
|
108 |
0 |
|
|
Evenementen |
434 |
|
558 |
|
698 |
|
972 |
|
965 |
|
874 |
|
|
|
Grondexploitaties voor bedrijventerreinen |
6.214 |
7.777 |
5.438 |
5.865 |
12.785 |
13.045 |
9.581 |
9.467 |
6.091 |
5.979 |
4.248 |
6.002 |
|
|
Grote projecten in de stad |
-962 |
674 |
11.234 |
7.899 |
4.920 |
734 |
6.550 |
1.867 |
9.183 |
4.746 |
4.210 |
912 |
|
|
CrossMark |
-1.403 |
665 |
10.096 |
7.862 |
2.348 |
562 |
3.576 |
1.861 |
6.301 |
4.587 |
2.068 |
656 |
|
|
Gasthuisvelden |
441 |
9 |
643 |
37 |
785 |
123 |
1.059 |
6 |
927 |
6 |
1.022 |
0 |
|
|
Verbeter Breda |
|
|
495 |
|
1.467 |
|
1.915 |
|
1.770 |
|
817 |
|
|
|
Ontwikkelingen Bavel |
|
|
|
|
320 |
49 |
0 |
0 |
95 |
74 |
129 |
124 |
|
|
Centrum Oost |
|
|
|
|
0 |
|
0 |
0 |
91 |
80 |
175 |
132 |
|
|
Dynamische stad |
25.928 |
583 |
28.477 |
382 |
29.701 |
808 |
28.612 |
362 |
29.820 |
649 |
29.502 |
883 |
|
|
Cultureel erfgoed |
1.744 |
238 |
1.748 |
52 |
2.352 |
90 |
2.491 |
19 |
2.630 |
19 |
2.572 |
163 |
|
|
Cultuurpresentatie |
19.981 |
108 |
22.400 |
20 |
22.971 |
365 |
21.585 |
0 |
22.659 |
287 |
22.326 |
287 |
|
|
Media |
116 |
|
120 |
|
129 |
|
133 |
|
136 |
|
136 |
|
|
|
Musea |
3.890 |
57 |
3.932 |
58 |
3.963 |
61 |
4.166 |
60 |
4.149 |
60 |
4.104 |
67 |
|
|
Historische waarde |
197 |
180 |
277 |
252 |
286 |
291 |
238 |
283 |
245 |
283 |
364 |
366 |
|
|
Beroepsonderwijs en huisvesting onderwijs |
19.931 |
2.357 |
19.632 |
2.439 |
21.351 |
3.239 |
20.450 |
2.229 |
22.763 |
3.267 |
21.991 |
3.509 |
|
|
HBO |
1.316 |
28 |
634 |
0 |
101 |
|
401 |
|
405 |
|
221 |
|
|
|
Volwasseneneducatie |
2.384 |
2.299 |
2.226 |
2.140 |
2.320 |
2.235 |
2.312 |
2.229 |
3.451 |
3.267 |
3.123 |
3.123 |
|
|
Onderwijshuisvesting |
16.231 |
29 |
16.771 |
298 |
18.930 |
1.004 |
17.738 |
|
18.907 |
|
18.647 |
386 |
|
|
Verbindend bestuur |
1.639 |
18 |
1.819 |
|
1.999 |
|
2.106 |
|
2.106 |
|
1.953 |
|
|
|
Samenwerking |
1.639 |
18 |
1.819 |
|
1.999 |
|
2.106 |
|
2.106 |
|
1.953 |
|
|
|
Algemene reserve programma 2 |
|
|
|
|
|
169 |
|
0 |
|
5.090 |
|
3.269 |
|
|
Mutaties algemene reserve programma 2 |
|
|
|
|
|
169 |
|
0 |
|
5.090 |
|
3.269 |
|
|
Exploitatiereserve programma 2 |
|
|
|
|
800 |
1.770 |
0 |
325 |
932 |
3.727 |
932 |
2.360 |
|
|
Mutaties exploitatiereserve programma 2 |
|
|
|
|
800 |
1.770 |
0 |
325 |
932 |
3.727 |
932 |
2.360 |
|
|
Investeringsreserve programma 2 |
|
|
|
|
350 |
|
0 |
0 |
2.169 |
|
2.169 |
|
|
|
Mutaties investeringsreserve programma 2 |
|
|
|
|
350 |
|
0 |
0 |
2.169 |
|
2.169 |
|
|
|
Duurzaam wonen in Breda |
61.724 |
42.674 |
60.720 |
47.987 |
51.726 |
36.344 |
63.042 |
52.405 |
60.947 |
49.507 |
57.619 |
45.656 |
|
|
Wonen in Breda |
2.303 |
47 |
2.093 |
90 |
2.190 |
387 |
5.683 |
29 |
4.372 |
29 |
4.677 |
1.223 |
|
|
Wonen |
2.303 |
47 |
2.093 |
90 |
2.190 |
387 |
5.683 |
29 |
4.372 |
29 |
4.677 |
1.223 |
|
|
Verdeling beschikbare ruimte |
5.035 |
2.437 |
5.370 |
2.723 |
5.864 |
2.808 |
5.211 |
2.251 |
5.169 |
3.714 |
6.204 |
4.474 |
|
|
Ruimtelijke ordening |
2.022 |
336 |
2.217 |
354 |
1.610 |
403 |
1.401 |
92 |
1.707 |
222 |
2.293 |
389 |
|
|
Stedelijke planning en programmering |
3.014 |
2.101 |
3.154 |
2.369 |
4.253 |
2.405 |
3.810 |
2.160 |
3.462 |
3.492 |
3.912 |
4.085 |
|
|
Grote woonprojecten in de stad |
33.532 |
26.533 |
29.554 |
31.242 |
13.890 |
10.976 |
20.370 |
19.883 |
8.547 |
4.432 |
13.550 |
8.848 |
|
|
Grondexploitatie ten behoeve van de woningbouw |
33.532 |
26.533 |
29.554 |
31.242 |
13.890 |
10.976 |
20.370 |
19.883 |
8.547 |
4.432 |
13.550 |
8.848 |
|
|
Bereikbaar Breda |
13.520 |
10.417 |
15.176 |
11.172 |
16.055 |
15.892 |
15.935 |
14.275 |
15.850 |
14.514 |
17.071 |
17.470 |
|
|
Mobiliteit |
5.712 |
156 |
6.014 |
197 |
6.362 |
602 |
6.376 |
158 |
6.026 |
229 |
6.331 |
265 |
|
|
Openbaar vervoer |
49 |
|
42 |
|
40 |
|
40 |
|
40 |
|
40 |
|
|
|
Parkeren |
7.758 |
10.260 |
9.120 |
10.976 |
9.654 |
15.290 |
9.520 |
14.117 |
9.784 |
14.285 |
10.700 |
17.205 |
|
|
Breda is een duurzame en bestendige stad |
6.640 |
1.301 |
6.016 |
1.202 |
7.904 |
3.054 |
15.299 |
7.191 |
24.068 |
10.740 |
13.176 |
4.968 |
|
|
Milieubeheer |
4.429 |
774 |
3.321 |
739 |
5.503 |
2.567 |
13.176 |
6.730 |
21.982 |
10.277 |
10.562 |
4.446 |
|
|
Natuur- en milieueducatie |
802 |
178 |
785 |
216 |
902 |
356 |
926 |
377 |
966 |
356 |
1.035 |
397 |
|
|
Openbaar groen en (openlucht) recreatie |
650 |
100 |
1.102 |
85 |
861 |
116 |
422 |
85 |
468 |
85 |
763 |
102 |
|
|
Biodiversiteit |
760 |
250 |
808 |
161 |
638 |
15 |
774 |
0 |
652 |
23 |
815 |
23 |
|
|
Reserve Bodemfonds |
427 |
|
287 |
|
120 |
303 |
|
537 |
|
537 |
|
465 |
|
|
Mutatie reserve Bodemfonds |
427 |
|
287 |
|
120 |
303 |
|
537 |
|
537 |
|
465 |
|
|
Reserve Klimaatfonds |
266 |
44 |
271 |
243 |
285 |
189 |
290 |
162 |
290 |
450 |
290 |
44 |
|
|
Mutatie reserve Klimaatfonds |
266 |
44 |
271 |
243 |
285 |
189 |
290 |
162 |
290 |
450 |
290 |
44 |
|
|
Reserve parkeerbedrijf |
|
433 |
|
333 |
|
356 |
|
|
|
|
|
|
|
|
Mutatie reserve parkeerbedrijf |
|
433 |
|
333 |
|
356 |
|
|
|
|
|
|
|
|
Reserve Versnellingsopgave Wonen |
|
1.464 |
|
975 |
|
722 |
|
4.090 |
|
6.132 |
|
4.415 |
|
|
Mutatie reserve Versnellingsopgave Wonen |
|
1.464 |
|
975 |
|
722 |
|
4.090 |
|
6.132 |
|
4.415 |
|
|
Reserve bovenwijkse voorzieningen |
|
|
953 |
7 |
-85 |
902 |
254 |
40 |
1.860 |
79 |
1.860 |
75 |
|
|
Mutaties reserve bovenwijkse voorzieningen |
|
|
953 |
7 |
-85 |
902 |
254 |
40 |
1.860 |
79 |
1.860 |
75 |
|
|
Reserve Toekomst bestendig wonen |
|
|
1.000 |
|
|
|
|
|
|
|
|
|
|
|
Mutaties reserve Toekomst bestendig wonen |
|
|
1.000 |
|
|
|
|
|
|
|
|
|
|
|
Algemene reserve programma 3 |
|
|
|
|
4.000 |
300 |
0 |
1.300 |
|
5.041 |
|
1.817 |
|
|
Mutaties algemene reserve programma 3 |
|
|
|
|
4.000 |
300 |
0 |
1.300 |
|
5.041 |
|
1.817 |
|
|
Exploitatiereserve programma 3 |
|
|
|
|
979 |
455 |
0 |
2.646 |
400 |
3.840 |
400 |
1.859 |
|
|
Mutaties exploitatiereserve programma 3 |
|
|
|
|
979 |
455 |
0 |
2.646 |
400 |
3.840 |
400 |
1.859 |
|
|
Investeringsreserve programma 3 |
|
|
|
|
524 |
|
0 |
0 |
391 |
|
391 |
|
|
|
Mutaties investeringsreserve programma 3 |
|
|
|
|
524 |
|
0 |
0 |
391 |
|
391 |
|
|
|
Basis op orde in Breda |
154.486 |
84.584 |
162.519 |
98.301 |
163.945 |
96.826 |
166.631 |
91.078 |
178.382 |
99.636 |
184.100 |
98.624 |
|
|
Veilig Breda |
30.763 |
13.448 |
34.546 |
19.119 |
35.160 |
15.153 |
34.508 |
13.791 |
39.851 |
16.652 |
38.331 |
16.691 |
|
|
Veiligheid openbare ruimte |
7.864 |
5.468 |
8.789 |
6.938 |
9.460 |
6.442 |
10.353 |
6.680 |
10.874 |
6.151 |
11.516 |
6.912 |
|
|
Zichtbare Criminaliteit |
461 |
60 |
365 |
155 |
345 |
45 |
962 |
0 |
1.286 |
142 |
1.276 |
134 |
|
|
Ondermijning |
1.587 |
153 |
1.355 |
346 |
1.643 |
309 |
1.669 |
0 |
4.817 |
3.079 |
2.552 |
779 |
|
|
Zorg en Veiligheid |
854 |
275 |
672 |
195 |
810 |
79 |
982 |
0 |
1.149 |
88 |
1.137 |
103 |
|
|
Fysieke veiligheid |
18.247 |
6.649 |
20.770 |
10.494 |
20.253 |
7.395 |
19.370 |
6.250 |
20.536 |
6.330 |
20.568 |
7.792 |
|
|
Veilig Breda Algemeen |
1.750 |
843 |
2.594 |
992 |
2.649 |
883 |
1.172 |
861 |
1.188 |
861 |
1.281 |
971 |
|
|
Dienstverlening |
9.695 |
3.171 |
9.032 |
3.955 |
9.746 |
4.667 |
11.291 |
3.848 |
11.926 |
4.559 |
11.984 |
4.897 |
|
|
Administratie en basisregistratie |
2.451 |
|
1.136 |
|
1.317 |
|
1.691 |
|
1.924 |
|
1.797 |
|
|
|
Publieksservice |
7.244 |
3.171 |
7.896 |
3.955 |
8.429 |
4.667 |
9.600 |
3.848 |
10.002 |
4.559 |
10.187 |
4.897 |
|
|
Vergunningen (vervallen vanaf 2020) |
0 |
|
|
|
0 |
|
|
|
|
|
0 |
|
|
|
Beheer van de openbare ruimte |
85.109 |
58.223 |
90.728 |
62.231 |
90.476 |
64.152 |
90.462 |
62.039 |
93.703 |
64.171 |
100.410 |
63.230 |
|
|
Afvalservice |
29.841 |
33.404 |
32.058 |
38.244 |
32.775 |
38.469 |
32.952 |
39.016 |
33.877 |
39.885 |
34.230 |
39.643 |
|
|
Beheer openbare ruimte, groen |
13.736 |
94 |
13.594 |
152 |
14.840 |
135 |
16.890 |
214 |
17.037 |
714 |
16.301 |
144 |
|
|
Beheer openbare ruimte, wegen |
24.287 |
4.078 |
27.607 |
2.746 |
24.700 |
3.594 |
25.738 |
3.927 |
27.293 |
4.069 |
34.584 |
4.177 |
|
|
Riolering |
17.245 |
20.646 |
17.469 |
21.089 |
18.161 |
21.955 |
14.882 |
18.882 |
15.496 |
19.504 |
15.296 |
19.266 |
|
|
Beheer van het gemeentelijk vastgoed |
23.692 |
9.710 |
23.850 |
12.586 |
22.546 |
10.836 |
25.110 |
10.417 |
25.914 |
10.469 |
25.872 |
11.279 |
|
|
Vastgoedbeheer |
23.692 |
9.710 |
23.850 |
12.586 |
22.546 |
10.836 |
25.110 |
10.417 |
25.914 |
10.469 |
25.872 |
11.279 |
|
|
Open overheid |
5.227 |
33 |
4.363 |
410 |
4.882 |
1.093 |
5.004 |
|
5.134 |
|
5.648 |
38 |
|
|
College en ondersteuning college |
2.400 |
18 |
1.457 |
400 |
1.721 |
1.079 |
1.728 |
|
1.735 |
|
2.312 |
19 |
|
|
Raad, commissies en griffie |
2.653 |
15 |
2.747 |
10 |
2.979 |
14 |
3.071 |
|
3.149 |
|
3.225 |
19 |
|
|
Rekenkamer |
174 |
|
159 |
|
182 |
|
205 |
|
250 |
|
110 |
|
|
|
Algemene reserve programma 4 |
|
|
|
|
|
602 |
|
0 |
|
1.600 |
|
1.487 |
|
|
Mutaties algemene reserve programma 4 |
|
|
|
|
|
602 |
|
0 |
|
1.600 |
|
1.487 |
|
|
Exploitatiereserve programma 4 |
|
|
|
|
835 |
225 |
255 |
734 |
255 |
1.721 |
255 |
645 |
|
|
Mutaties exploitatiereserve programma 4 |
|
|
|
|
835 |
225 |
255 |
734 |
255 |
1.721 |
255 |
645 |
|
|
Investeringsreserve programma 4 |
|
|
|
|
300 |
97 |
0 |
249 |
1.600 |
464 |
1.600 |
358 |
|
|
Mutaties investeringsreserve programma 4 |
|
|
|
|
300 |
97 |
0 |
249 |
1.600 |
464 |
1.600 |
358 |
|
|
Organisatie en financiën van Breda |
112.054 |
472.155 |
90.646 |
447.416 |
105.668 |
491.233 |
99.219 |
461.184 |
113.781 |
488.593 |
104.444 |
501.099 |
|
|
Een toekomstbestendige organisatie |
70.606 |
11.608 |
75.198 |
8.104 |
81.818 |
9.161 |
79.362 |
6.348 |
87.284 |
6.284 |
90.119 |
11.022 |
|
|
Overhead |
70.606 |
11.608 |
75.198 |
8.104 |
81.818 |
9.161 |
79.362 |
6.348 |
87.284 |
6.284 |
90.119 |
11.022 |
|
|
Solide financiën |
3.933 |
412.485 |
10.681 |
425.122 |
17.226 |
480.554 |
11.711 |
454.536 |
18.333 |
479.185 |
6.163 |
487.072 |
|
|
Algemene uitkeringen |
|
369.523 |
|
380.551 |
|
435.466 |
|
409.510 |
|
432.519 |
|
437.232 |
|
|
Lokale heffingen, waarvan de besteding niet gebonden is |
1.154 |
36.574 |
3.123 |
38.518 |
3.202 |
39.024 |
3.074 |
39.805 |
3.074 |
41.085 |
2.980 |
41.422 |
|
|
Onvoorzien |
|
|
|
|
|
|
1.000 |
|
775 |
|
|
|
|
|
Overige algemene dekkingsmiddelen |
777 |
|
310 |
90 |
6.487 |
-14 |
2.825 |
|
9.672 |
|
23 |
2.557 |
|
|
Saldo van de financieringsfunctie |
2.002 |
6.041 |
2.767 |
5.484 |
3.936 |
5.476 |
3.815 |
4.709 |
3.815 |
4.912 |
3.752 |
5.186 |
|
|
Dividend |
|
346 |
|
479 |
|
603 |
|
513 |
|
669 |
|
674 |
|
|
Vennootschapsbelasting |
|
|
4.481 |
|
3.601 |
|
997 |
|
997 |
|
-593 |
|
|
|
Algemene reserve programma 5 |
32.913 |
11.692 |
3.247 |
3.946 |
6.240 |
327 |
7.921 |
0 |
8.115 |
1.980 |
8.114 |
1.980 |
|
|
Mutatie algemene reserve programma 5 |
32.913 |
11.692 |
3.247 |
3.946 |
6.240 |
327 |
7.921 |
0 |
8.115 |
1.980 |
8.114 |
1.980 |
|
|
Exploitatiereserve programma 5 |
2.291 |
5.889 |
255 |
9.066 |
|
666 |
0 |
0 |
0 |
844 |
|
725 |
|
|
Mutatie Exploitatiereserve programma 5 |
2.291 |
5.889 |
255 |
9.066 |
|
666 |
0 |
0 |
0 |
844 |
|
725 |
|
|
Begrotingsreserve |
221 |
522 |
196 |
399 |
185 |
26 |
178 |
|
198 |
|
198 |
|
|
|
Mutatie Begrotingsreserve |
221 |
522 |
196 |
399 |
185 |
26 |
178 |
|
198 |
|
198 |
|
|
|
Investeringsreserve programma 5 |
2.090 |
29.959 |
1.068 |
779 |
199 |
500 |
46 |
300 |
-150 |
300 |
-150 |
300 |
|
|
Mutatie Investeringsreserve programma 5 |
2.090 |
29.959 |
1.068 |
779 |
199 |
500 |
46 |
300 |
-150 |
300 |
-150 |
300 |
|
|
Totaal |
767.800 |
782.615 |
746.593 |
762.492 |
794.607 |
811.911 |
755.645 |
755.645 |
854.636 |
854.636 |
855.960 |
865.033 |
|
|