Omschrijving (toelichting)
Voor een toelichting op het overzicht van baten en lasten wordt verwezen naar de afzonderlijke programma verantwoording.
Exploitatie | Realisatie 2023 | Begroting 2023 | Primaire Begroting 2023 Totaal | Realisatie 2022 | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Lasten | Baten | Onttrekkingen | Stortingen | Saldo | Lasten | Baten | Onttrekkingen | Stortingen | Saldo | Lasten | Baten | Onttrekkingen | Stortingen | Saldo | Lasten | Baten | Onttrekkingen | Stortingen | Saldo | ||
Bestuur | |||||||||||||||||||||
Bestuur | |||||||||||||||||||||
65100 raad algemeen | 583 | 0 | 0 | 0 | 583 | 571 | -1 | 0 | 0 | 570 | 584 | -1 | 0 | 0 | 583 | 577 | 0 | 0 | 0 | 577 | |
65102 fractiebudget | 9 | 0 | 0 | 0 | 9 | 24 | 0 | 0 | 0 | 24 | 24 | 0 | 0 | 0 | 24 | 8 | -1 | 0 | 0 | 8 | |
65110 griffie | 246 | 0 | 0 | 0 | 246 | 260 | 0 | 0 | 0 | 260 | 244 | 0 | 0 | 0 | 244 | 229 | 0 | 0 | 0 | 229 | |
65111 rekenkameronderzoeken | 26 | 0 | 0 | 0 | 26 | 32 | 0 | 0 | 0 | 32 | 32 | 0 | 0 | 0 | 32 | 26 | 0 | 0 | 0 | 26 | |
65121 contributie vng | 205 | 0 | 0 | 0 | 205 | 160 | 0 | 0 | 0 | 160 | 160 | 0 | 0 | 0 | 160 | 180 | 0 | 0 | 0 | 180 | |
65130 commissie bezwaar en beroep | 26 | 0 | 0 | 0 | 26 | 39 | 0 | 0 | 0 | 39 | 47 | 0 | 0 | 0 | 47 | 35 | 0 | 0 | 0 | 35 | |
65131 gemeentelijke klachtenregeling | 2 | 0 | 0 | 0 | 2 | 8 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 4 | |
65140 burg en weth incl onderst | 646 | 0 | 0 | 0 | 646 | 677 | 0 | 0 | 0 | 677 | 636 | 0 | 0 | 0 | 636 | 584 | 0 | 0 | 0 | 584 | |
65141 uitkeringen en pensioenen exwethouders | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 8 | 8 | 0 | 0 | 0 | 8 | 2 | 0 | 0 | 0 | 2 | |
65142 representatiekosten bestuur | 35 | 0 | 0 | 0 | 35 | 29 | 0 | 0 | 0 | 29 | 29 | 0 | 0 | 0 | 29 | 37 | 0 | 0 | 0 | 37 | |
65160 mondiale samenwerking | 53 | 0 | 0 | 0 | 53 | 35 | 0 | 0 | 0 | 35 | 10 | 0 | 0 | 0 | 10 | 12 | 0 | 0 | 0 | 12 | |
65170 aanjaagbudget maatschappelijke initiatieven | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 100 | 100 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | |
65171 demping sociaaleconomische effecten corona | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111 | -24 | 0 | 0 | 88 | |
65195 versterking regionale samenwerking | 101 | 0 | 0 | 0 | 101 | 150 | 0 | 0 | 0 | 150 | 150 | 0 | 0 | 0 | 150 | 113 | 0 | 0 | 0 | 113 | |
Totaal Bestuur | 1.932 | 0 | 0 | 0 | 1.932 | 2.093 | -1 | 0 | 0 | 2.092 | 2.025 | -1 | 0 | 0 | 2.024 | 1.921 | -24 | 0 | 0 | 1.896 | |
Totaal Bestuur | 1.932 | 0 | 0 | 0 | 1.932 | 2.093 | -1 | 0 | 0 | 2.092 | 2.025 | -1 | 0 | 0 | 2.024 | 1.921 | -24 | 0 | 0 | 1.896 | |
Openbare orde en veiligheid | |||||||||||||||||||||
Integrale openbare orde en veiligheid | |||||||||||||||||||||
63300 openbare orde algemeen | 1.205 | 0 | 0 | 0 | 1.205 | 1.055 | 0 | 0 | 0 | 1.055 | 1.042 | 0 | 0 | 0 | 1.042 | 1.179 | 0 | 0 | 0 | 1.179 | |
63320 crisisplan | 9 | 0 | 0 | 0 | 9 | 13 | 0 | 0 | 0 | 13 | 13 | 0 | 0 | 0 | 13 | 8 | 0 | 0 | 0 | 8 | |
63330 ondermijning | 34 | -7 | 0 | 0 | 28 | 16 | 0 | 0 | 0 | 16 | 15 | 0 | 0 | 0 | 15 | 1 | 0 | 0 | 0 | 1 | |
63384 openb orde veiligheid ondermijning automatiserin | 16 | 0 | 0 | 0 | 16 | 20 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Totaal Integrale openbare orde en veiligheid | 1.264 | -7 | 0 | 0 | 1.257 | 1.103 | 0 | 0 | 0 | 1.103 | 1.069 | 0 | 0 | 0 | 1.069 | 1.189 | 0 | 0 | 0 | 1.189 | |
Brandweerzorg | |||||||||||||||||||||
63410 brandweer regionaal | 1.781 | 0 | 0 | 0 | 1.781 | 1.708 | 0 | 0 | 0 | 1.708 | 1.708 | 0 | 0 | 0 | 1.708 | 1.618 | 0 | 0 | 0 | 1.618 | |
63420 brandweer kazerne | 130 | -5 | 0 | 0 | 125 | 142 | -5 | 0 | 0 | 137 | 142 | -5 | 0 | 0 | 137 | 167 | -5 | 0 | 0 | 162 | |
Totaal Brandweerzorg | 1.911 | -5 | 0 | 0 | 1.906 | 1.850 | -5 | 0 | 0 | 1.845 | 1.850 | -5 | 0 | 0 | 1.845 | 1.784 | -5 | 0 | 0 | 1.779 | |
Diverse bijzondere wetten | |||||||||||||||||||||
63500 toezicht apv handhaving boas | 73 | -13 | 0 | 0 | 60 | 51 | -2 | 0 | 0 | 50 | 80 | -2 | 0 | 0 | 78 | 93 | -1 | 0 | 0 | 91 | |
63501 leges apv bijzondere wetten | 0 | -8 | 0 | 0 | -8 | 0 | -16 | 0 | 0 | -16 | 0 | -16 | 0 | 0 | -16 | 0 | -12 | 0 | 0 | -12 | |
63502 handhaving coronatoegangsbewijzen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | -43 | 0 | 0 | 0 | |
63504 opvang zwerfdieren | 31 | 0 | 0 | 0 | 31 | 29 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
63530 lasten markten | 35 | 0 | 0 | 0 | 34 | 27 | 0 | 0 | 0 | 27 | 27 | 0 | 0 | 0 | 27 | 18 | 0 | 0 | 0 | 18 | |
63531 baten markten | 0 | -24 | 0 | 0 | -24 | 0 | -23 | 0 | 0 | -23 | 0 | -23 | 0 | 0 | -23 | 0 | -27 | 0 | 0 | -27 | |
63540 Drank en Horecawet | 0 | 0 | 0 | 0 | 0 | 10 | -10 | 0 | 0 | 0 | 10 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
63584 handhaving boa automatisering | 22 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Totaal Diverse bijzondere wetten | 160 | -45 | 0 | 0 | 115 | 117 | -51 | 0 | 0 | 66 | 117 | -51 | 0 | 0 | 66 | 153 | -83 | 0 | 0 | 71 | |
Totaal Openbare orde en veiligheid | 3.335 | -57 | 0 | 0 | 3.278 | 3.070 | -56 | 0 | 0 | 3.014 | 3.036 | -56 | 0 | 0 | 2.980 | 3.126 | -88 | 0 | 0 | 3.039 | |
Sociale zekerheid en werkgelegenheid | |||||||||||||||||||||
Samenkracht en burgerparticipatie | |||||||||||||||||||||
61000 beleid regie uitvoering taakveld 61 | 657 | 0 | 0 | 0 | 657 | 785 | 0 | 0 | 0 | 785 | 706 | 0 | 0 | 0 | 706 | 434 | 0 | 0 | 0 | 434 | |
61001 terugdringen gezondheidsachterstanden | 31 | -31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61002 versterken sociale basis | 56 | -56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61003 mantelzorg | 20 | -15 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61004 een tegen eenzaamheid | 17 | -15 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61005 welzijn op recept | 9 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61010 vrijwilligerswerk en mantelzorg | 279 | 0 | 0 | 0 | 279 | 312 | 0 | 0 | 0 | 312 | 264 | 0 | 0 | 0 | 264 | 254 | 0 | 0 | 0 | 254 | |
61020 sociaal en maatschappelijk werk en welzijn | 1.144 | 0 | 0 | 0 | 1.144 | 1.224 | 0 | 0 | 0 | 1.224 | 1.224 | 0 | 0 | 0 | 1.224 | 1.080 | -48 | 0 | 0 | 1.032 | |
61022 ontwikkelen laagdrempelige voorzieningen ouderen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61030 preventieve opvoed en opgroeiondersteuning | 330 | -60 | 0 | 0 | 270 | 331 | -60 | 0 | 0 | 271 | 331 | -60 | 0 | 0 | 271 | 320 | -60 | 0 | 0 | 260 | |
61040 speeltuinen | 112 | 0 | 0 | 0 | 112 | 117 | 0 | 0 | 0 | 117 | 117 | 0 | 0 | 0 | 117 | 133 | -20 | 0 | 0 | 113 | |
61041 wijkcentra | 42 | 0 | 0 | 0 | 42 | 42 | 0 | 0 | 0 | 42 | 42 | 0 | 0 | 0 | 42 | 56 | 0 | 0 | 0 | 56 | |
61042 de mensa | 228 | 0 | 0 | 0 | 228 | 228 | 0 | 0 | 0 | 228 | 192 | 0 | 0 | 0 | 192 | 216 | 0 | 0 | 0 | 216 | |
61043 gebouwen wijkcentra | 51 | -58 | 0 | 0 | -8 | 55 | -57 | 0 | 0 | -2 | 55 | -57 | 0 | 0 | -2 | 55 | -57 | 0 | 0 | -2 | |
61050 collectief vervoer gehandicapten doelgroepen | 448 | 0 | 0 | 0 | 448 | 419 | 0 | 0 | 0 | 419 | 419 | 0 | 0 | 0 | 419 | 350 | 0 | 0 | 0 | 350 | |
61051 stadsdienst | 166 | -110 | 0 | 0 | 56 | 229 | -110 | 0 | 0 | 119 | 229 | -110 | 0 | 0 | 119 | 193 | -110 | 0 | 0 | 83 | |
61060 toegankelijkheid voorzieningen inclusie | 11 | -1 | 0 | 0 | 10 | 20 | 0 | 0 | 0 | 20 | 20 | 0 | 0 | 0 | 20 | 14 | 0 | 0 | 0 | 14 | |
61070 toezicht en handhaving kinderopvang | 53 | 0 | 0 | 0 | 53 | 67 | 0 | 0 | 0 | 67 | 67 | 0 | 0 | 0 | 67 | 80 | 0 | 0 | 0 | 80 | |
61080 inburgering | 608 | -367 | 0 | 0 | 241 | 845 | -411 | 0 | 0 | 434 | 767 | -350 | 0 | 0 | 417 | 505 | -188 | 0 | 0 | 316 | |
61083 leerlingenvervoer oekranse leerlingen | 3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 3 | |
61084 crisis noodopvang vluchtelingen | 786 | -1.127 | 0 | 0 | -341 | 0 | -190 | 0 | 0 | -190 | 0 | 0 | 0 | 0 | 0 | 1.085 | -1.085 | 0 | 0 | 0 | |
61085 noodopvang vluchtelingen | 28 | -48 | 0 | 0 | -19 | 0 | -5 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 17 | -49 | 0 | 0 | -33 | |
61086 opvang vluchtelingen oekraine alg initiele kosten | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 305 | -305 | 0 | 0 | 0 | |
61087 opvang vluchtelingen oekraine locatie vm ziekenhui | 6.153 | -10.140 | 0 | 0 | -3.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.989 | -6.949 | 0 | 0 | -2.959 | |
61088 onderwijs oekrainse leerlingen | 357 | -214 | 0 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -4 | 0 | 0 | 0 | |
61089 opvang vluchtelingen oekraine particulier POO | 109 | -168 | 0 | 0 | -59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 175 | -276 | 0 | 0 | -102 | |
61098 reserve mutatie product 10 | 0 | 0 | -323 | 0 | -323 | 0 | 0 | -323 | 0 | -323 | 0 | 0 | -25 | 0 | -25 | 0 | 0 | -64 | 0 | -64 | |
Totaal Samenkracht en burgerparticipatie | 11.700 | -12.419 | -323 | 0 | -1.041 | 4.674 | -833 | -323 | 0 | 3.518 | 4.434 | -577 | -25 | 0 | 3.832 | 9.268 | -9.152 | -64 | 0 | 52 | |
Eigen kracht en individuele ondersteuning | |||||||||||||||||||||
61100 beleid regie en uitvoering taakveld 62 | 608 | -10 | 0 | 0 | 598 | 845 | 0 | 0 | 0 | 845 | 510 | 0 | 0 | 0 | 510 | 299 | -11 | 0 | 0 | 288 | |
61110 voorlichting en advisering | 10 | 0 | 0 | 0 | 10 | 9 | 0 | 0 | 0 | 9 | 9 | 0 | 0 | 0 | 9 | 10 | 0 | 0 | 0 | 10 | |
61120 clintondersteuning | 224 | 0 | 0 | 0 | 224 | 224 | 0 | 0 | 0 | 224 | 224 | 0 | 0 | 0 | 224 | 274 | 0 | 0 | 0 | 274 | |
61130 toegang1e en 2e lijns voorzieningen | 32 | 0 | 0 | 0 | 32 | 62 | 0 | 0 | 0 | 62 | 62 | 0 | 0 | 0 | 62 | 25 | -2 | 0 | 0 | 23 | |
61131 inzet aanpak jeugdgroepen | 0 | 0 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 80 | 80 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | |
61140 wijkgericht werken | 207 | -1 | 0 | 0 | 206 | 293 | 0 | 0 | 0 | 293 | 293 | 0 | 0 | 0 | 293 | 87 | 0 | 0 | 0 | 87 | |
61141 dorpsinitiatieven vitaal platteland | 0 | 0 | 0 | 0 | 0 | 50 | -50 | 0 | 0 | 0 | 50 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61150 brede ondersteuning kot | 36 | -96 | 0 | 0 | -60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61198 reserve mutatie product 11 | 0 | 0 | -306 | 0 | -306 | 0 | 0 | -306 | 0 | -306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -276 | 0 | -276 | |
Totaal Eigen kracht en individuele ondersteuning | 1.116 | -107 | -306 | 0 | 703 | 1.563 | -50 | -306 | 0 | 1.207 | 1.227 | -50 | 0 | 0 | 1.177 | 695 | -13 | -276 | 0 | 406 | |
Inkomensregelingen | |||||||||||||||||||||
61200 beleidregieuitvoering periodieke bijstand | 1.302 | 0 | 0 | 0 | 1.302 | 687 | 0 | 0 | 0 | 687 | 645 | 0 | 0 | 0 | 645 | 670 | 0 | 0 | 0 | 670 | |
61210 uitkeringen | 10.332 | -12.385 | 0 | 0 | -2.053 | 10.294 | -12.704 | 0 | 0 | -2.410 | 8.544 | -11.204 | 0 | 0 | -2.660 | 8.912 | -11.332 | 0 | 0 | -2.420 | |
61211 loonkostensubsidie | 963 | 0 | 0 | 0 | 963 | 750 | 0 | 0 | 0 | 750 | 600 | 0 | 0 | 0 | 600 | 755 | 0 | 0 | 0 | 755 | |
61220 ioaw | 490 | -1 | 0 | 0 | 489 | 486 | 0 | 0 | 0 | 486 | 486 | 0 | 0 | 0 | 486 | 508 | -3 | 0 | 0 | 505 | |
61221 ioaz | 55 | 0 | 0 | 0 | 55 | 50 | 0 | 0 | 0 | 50 | 50 | 0 | 0 | 0 | 50 | 49 | 0 | 0 | 0 | 49 | |
61222 krediethypotheek | 29 | -30 | 0 | 0 | -1 | 10 | -20 | 0 | 0 | -10 | 10 | -20 | 0 | 0 | -10 | 12 | -16 | 0 | 0 | -4 | |
61230 bijstand besluit zelfstandigen | 193 | -78 | 0 | 0 | 115 | 235 | -60 | 0 | 0 | 175 | 180 | -60 | 0 | 0 | 120 | 217 | -61 | 0 | 0 | 156 | |
61240 armoederegelingen | 785 | -8 | 0 | 0 | 777 | 899 | 0 | 0 | 0 | 899 | 899 | 0 | 0 | 0 | 899 | 822 | -9 | 0 | 0 | 813 | |
61241 armoede preventie | 198 | 0 | 0 | 0 | 198 | 187 | 0 | 0 | 0 | 187 | 187 | 0 | 0 | 0 | 187 | 159 | -7 | 0 | 0 | 153 | |
61250 bijzondere bijstand | 1.426 | -37 | 0 | 0 | 1.389 | 2.002 | -30 | 0 | 0 | 1.971 | 455 | -30 | 0 | 0 | 424 | 2.696 | -30 | 0 | 0 | 2.666 | |
61298 reserve mutatie product 12 | 0 | 0 | -1.558 | 0 | -1.558 | 0 | 0 | -1.602 | 0 | -1.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36 | 0 | -36 | |
61299 periodieke bijstand automatisering | 79 | 0 | 0 | 0 | 79 | 67 | 0 | 0 | 0 | 67 | 67 | 0 | 0 | 0 | 67 | 67 | 0 | 0 | 0 | 67 | |
Totaal Inkomensregelingen | 15.852 | -12.539 | -1.558 | 0 | 1.755 | 15.666 | -12.814 | -1.602 | 0 | 1.250 | 12.122 | -11.314 | 0 | 0 | 808 | 14.867 | -11.458 | -36 | 0 | 3.373 | |
Begeleide participatie | |||||||||||||||||||||
61300 beleid regie en uitvoering taakveld 64 | 224 | 0 | 0 | 0 | 224 | 218 | 0 | 0 | 0 | 218 | 204 | 0 | 0 | 0 | 204 | 212 | 0 | 0 | 0 | 212 | |
61310 sociale werkvoorziening | 7.731 | 0 | 0 | 0 | 7.731 | 7.731 | 0 | 0 | 0 | 7.731 | 7.002 | 0 | 0 | 0 | 7.002 | 6.679 | 0 | 0 | 0 | 6.679 | |
61311 dvo wachtlijst oud wsw | 563 | 0 | 0 | 0 | 563 | 450 | 0 | 0 | 0 | 450 | 450 | 0 | 0 | 0 | 450 | 525 | 0 | 0 | 0 | 525 | |
61320 beschut werk nieuw | 229 | 0 | 0 | 0 | 229 | 165 | 0 | 0 | 0 | 165 | 165 | 0 | 0 | 0 | 165 | 192 | 0 | 0 | 0 | 192 | |
Totaal Begeleide participatie | 8.747 | 0 | 0 | 0 | 8.747 | 8.564 | 0 | 0 | 0 | 8.564 | 7.821 | 0 | 0 | 0 | 7.821 | 7.608 | 0 | 0 | 0 | 7.608 | |
Arbeidsparticipatie | |||||||||||||||||||||
61400 beleid regie en uitvoering taakveld 65 | 1.283 | 0 | 0 | 0 | 1.283 | 1.259 | 0 | 0 | 0 | 1.259 | 1.176 | 0 | 0 | 0 | 1.176 | 1.156 | 0 | 0 | 0 | 1.156 | |
61410 inhuur rentegratie btw compensabel | 70 | 0 | 0 | 0 | 70 | 131 | 0 | 0 | 0 | 131 | 131 | 0 | 0 | 0 | 131 | 170 | 0 | 0 | 0 | 170 | |
61420 reintegratie trajecten | 384 | 0 | 0 | 0 | 384 | 340 | 0 | 0 | 0 | 340 | 364 | 0 | 0 | 0 | 364 | 258 | 0 | 0 | 0 | 258 | |
61430 leerwerkcentrum | 73 | 0 | 0 | 0 | 73 | 155 | 0 | 0 | 0 | 155 | 205 | 0 | 0 | 0 | 205 | 62 | 0 | 0 | 0 | 62 | |
61440 project wam | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61490 rollend materiaal activiteiten LWC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61491 LWC rollend materieel | 5 | 0 | 0 | 0 | 5 | 10 | 0 | 0 | 0 | 10 | 10 | 0 | 0 | 0 | 10 | 6 | 0 | 0 | 0 | 6 | |
61492 kosten gebouw werkboerderij | 54 | -23 | 0 | 0 | 31 | 46 | -15 | 0 | 0 | 31 | 46 | -15 | 0 | 0 | 31 | 20 | -15 | 0 | 0 | 5 | |
Totaal Arbeidsparticipatie | 1.870 | -23 | 0 | 0 | 1.847 | 1.940 | -15 | 0 | 0 | 1.925 | 1.931 | -15 | 0 | 0 | 1.916 | 1.671 | -15 | 0 | 0 | 1.656 | |
Maatwerkvoorzieningen | |||||||||||||||||||||
61500 beleid regie en uitvoering taakveld 66 | 401 | 0 | 0 | 0 | 401 | 396 | 0 | 0 | 0 | 396 | 372 | 0 | 0 | 0 | 372 | 323 | 0 | 0 | 0 | 323 | |
61510 woonvoorziening gehandicapten | 334 | -2 | 0 | 0 | 331 | 323 | 0 | 0 | 0 | 323 | 323 | 0 | 0 | 0 | 323 | 216 | -1 | 0 | 0 | 215 | |
61520 rolstoelen | 196 | -18 | 0 | 0 | 178 | 295 | -5 | 0 | 0 | 290 | 295 | -5 | 0 | 0 | 290 | 207 | -17 | 0 | 0 | 190 | |
61530 scootmobiel | 284 | -7 | 0 | 0 | 277 | 220 | -5 | 0 | 0 | 215 | 220 | -5 | 0 | 0 | 215 | 288 | -1 | 0 | 0 | 288 | |
61540 overige vervoer gehandicapten | 222 | -5 | 0 | 0 | 217 | 142 | 0 | 0 | 0 | 142 | 142 | 0 | 0 | 0 | 142 | 170 | -3 | 0 | 0 | 167 | |
Totaal Maatwerkvoorzieningen | 1.438 | -32 | 0 | 0 | 1.405 | 1.376 | -10 | 0 | 0 | 1.366 | 1.352 | -10 | 0 | 0 | 1.342 | 1.203 | -21 | 0 | 0 | 1.182 | |
Maatwerkdienstverlening 18+ | |||||||||||||||||||||
61600 beleid regie en uitvoering taakveld 671 | 1.103 | 0 | 0 | 0 | 1.103 | 953 | 0 | 0 | 0 | 953 | 893 | 0 | 0 | 0 | 893 | 863 | 0 | 0 | 0 | 863 | |
61610 individuelebegeleiding | 2.982 | 0 | 0 | 0 | 2.982 | 2.988 | 0 | 0 | 0 | 2.988 | 2.988 | 0 | 0 | 0 | 2.988 | 2.994 | 0 | 0 | 0 | 2.994 | |
61611 dagbesteding | 464 | 0 | 0 | 0 | 464 | 500 | 0 | 0 | 0 | 500 | 500 | 0 | 0 | 0 | 500 | 302 | 0 | 0 | 0 | 302 | |
61620 huishoudelijke hulp 1 | 3.585 | -7 | 0 | 0 | 3.579 | 3.706 | 0 | 0 | 0 | 3.706 | 3.430 | 0 | 0 | 0 | 3.430 | 3.591 | 3 | 0 | 0 | 3.595 | |
61621 huishoudelijke hulp 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 376 | 0 | 0 | 0 | 376 | 25 | 0 | 0 | 0 | 25 | |
61640 kortdurend verblijf respijtzorg | 48 | 0 | 0 | 0 | 48 | 45 | 0 | 0 | 0 | 45 | 15 | 0 | 0 | 0 | 15 | 42 | 0 | 0 | 0 | 42 | |
61650 individuele voorzieningen jeugdhulp 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 800 | 0 | 0 | 0 | 800 | 412 | 0 | 0 | 0 | 412 | |
61660 regelbudget | 14 | -1 | 0 | 0 | 13 | 10 | 0 | 0 | 0 | 10 | 10 | 0 | 0 | 0 | 10 | 21 | 0 | 0 | 0 | 21 | |
61661 meerkostenregeling | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | |
61670 schuldhulpverlening | 800 | -13 | 0 | 0 | 787 | 584 | 0 | 0 | 0 | 584 | 584 | 0 | 0 | 0 | 584 | 505 | 0 | 0 | 0 | 505 | |
61680 pgb wmo | 149 | 0 | 0 | 0 | 149 | 200 | 0 | 0 | 0 | 200 | 300 | 0 | 0 | 0 | 300 | 173 | 0 | 0 | 0 | 173 | |
61690 eigen bijdragen cak | 0 | -278 | 0 | 0 | -278 | 0 | -230 | 0 | 0 | -230 | 0 | -230 | 0 | 0 | -230 | 0 | -276 | 0 | 0 | -276 | |
61698 reserve mutatie product 16 | 0 | 0 | -30 | 0 | -30 | 0 | 0 | -30 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -78 | 0 | -78 | |
Totaal Maatwerkdienstverlening 18+ | 9.146 | -299 | -30 | 0 | 8.817 | 8.987 | -230 | -30 | 0 | 8.727 | 9.896 | -230 | 0 | 0 | 9.666 | 8.930 | -273 | -78 | 0 | 8.579 | |
Maatwerkdienstverlening 18- | |||||||||||||||||||||
61700 beleid regie en uitvoering taakveld 672 | 1.366 | 0 | 0 | 0 | 1.366 | 1.362 | 0 | 0 | 0 | 1.362 | 1.288 | 0 | 0 | 0 | 1.288 | 1.654 | 0 | 0 | 0 | 1.654 | |
61710 impulsmiddelsn opvoer en opgroeiondersteuning | 144 | 0 | 0 | 0 | 144 | 144 | 0 | 0 | 0 | 144 | 144 | 0 | 0 | 0 | 144 | 144 | 0 | 0 | 0 | 144 | |
61711 versterking voorliggend veld | 109 | 0 | 0 | 0 | 109 | 79 | 0 | 0 | 0 | 79 | 79 | 0 | 0 | 0 | 79 | 69 | 0 | 0 | 0 | 69 | |
61720 individuele voorzieningen jeugdhulp 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.082 | -6 | 0 | 0 | 11.076 | |
61721 pgb jeugdhulp 18 | 304 | 0 | 0 | 0 | 304 | 290 | 0 | 0 | 0 | 290 | 390 | 0 | 0 | 0 | 390 | 254 | 0 | 0 | 0 | 254 | |
61722 jeugdhulp begeleiding | 2.682 | 0 | 0 | 0 | 2.682 | 2.202 | 0 | 0 | 0 | 2.202 | 2.202 | 0 | 0 | 0 | 2.202 | 0 | 0 | 0 | 0 | 0 | |
61723 jeugdhulp behandeling | 1.785 | 0 | 0 | 0 | 1.785 | 1.948 | 0 | 0 | 0 | 1.948 | 1.248 | 0 | 0 | 0 | 1.248 | 0 | 0 | 0 | 0 | 0 | |
61724 jeugdhulp dagbesteding | 293 | -2 | 0 | 0 | 292 | 226 | 0 | 0 | 0 | 226 | 226 | 0 | 0 | 0 | 226 | 0 | 0 | 0 | 0 | 0 | |
61725 jeugdhulp zonder verblijf overig | 745 | 0 | 0 | 0 | 745 | 887 | 0 | 0 | 0 | 887 | 87 | 0 | 0 | 0 | 87 | 0 | 0 | 0 | 0 | 0 | |
61726 pleegzorg | 457 | 0 | 0 | 0 | 457 | 518 | 0 | 0 | 0 | 518 | 518 | 0 | 0 | 0 | 518 | 0 | 0 | 0 | 0 | 0 | |
61727 gezinsgericht | 1.170 | 0 | 0 | 0 | 1.170 | 1.310 | 0 | 0 | 0 | 1.310 | 1.110 | 0 | 0 | 0 | 1.110 | 0 | 0 | 0 | 0 | 0 | |
61728 jeugdhulp met verblijf overig | 176 | 0 | 0 | 0 | 176 | 89 | 0 | 0 | 0 | 89 | 89 | 0 | 0 | 0 | 89 | 0 | 0 | 0 | 0 | 0 | |
61729 jeugdhulp behandeling ggz zonder verblijf | 2.626 | 0 | 0 | 0 | 2.626 | 2.963 | 0 | 0 | 0 | 2.963 | 2.763 | 0 | 0 | 0 | 2.763 | 0 | 0 | 0 | 0 | 0 | |
61730 jeugdhulp crisisltaggzverblijf | 1.463 | 0 | 0 | 0 | 1.463 | 1.572 | 0 | 0 | 0 | 1.572 | 1.372 | 0 | 0 | 0 | 1.372 | 0 | 0 | 0 | 0 | 0 | |
61731 gesloten plaatsing | -1 | 0 | 0 | 0 | -1 | 207 | 0 | 0 | 0 | 207 | 207 | 0 | 0 | 0 | 207 | 0 | 0 | 0 | 0 | 0 | |
61790 jeugd automatisering | 15 | 0 | 0 | 0 | 15 | 6 | 0 | 0 | 0 | 6 | 6 | 0 | 0 | 0 | 6 | 15 | 0 | 0 | 0 | 15 | |
61798 reserve mutatie product 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -91 | 0 | -91 | |
Totaal Maatwerkdienstverlening 18- | 13.335 | -2 | 0 | 0 | 13.333 | 13.802 | 0 | 0 | 0 | 13.802 | 11.728 | 0 | 0 | 0 | 11.728 | 13.219 | -6 | -91 | 0 | 13.122 | |
Geëscaleerde zorg 18+ | |||||||||||||||||||||
61800 beleid regie en uitvoering taakveld 681 | 28 | 0 | 0 | 0 | 28 | 42 | 0 | 0 | 0 | 42 | 39 | 0 | 0 | 0 | 39 | 32 | -1.378 | 0 | 0 | -1.346 | |
61810 veiligheid jeugdreclassering en opvang 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 75 | 42 | 0 | 0 | 0 | 42 | |
61820 huiselijk geweld | 176 | 0 | 0 | 0 | 176 | 171 | 0 | 0 | 0 | 171 | 171 | 0 | 0 | 0 | 171 | 203 | 0 | 0 | 0 | 203 | |
61830 inloopfunctie ggz | 70 | 0 | 0 | 0 | 70 | 70 | 0 | 0 | 0 | 70 | 70 | 0 | 0 | 0 | 70 | 69 | 0 | 0 | 0 | 69 | |
61840 beschermd wonen | 0 | -3.455 | 0 | 0 | -3.455 | 0 | -1.680 | 0 | 0 | -1.680 | 0 | -370 | 0 | 0 | -370 | 0 | 0 | 0 | 0 | 0 | |
Totaal Geëscaleerde zorg 18+ | 274 | -3.455 | 0 | 0 | -3.181 | 283 | -1.680 | 0 | 0 | -1.397 | 355 | -370 | 0 | 0 | -15 | 346 | -1.378 | 0 | 0 | -1.032 | |
Geëscaleerde zorg 18- | |||||||||||||||||||||
61900 beleid regie en uitvoering taakveld 682 | 161 | 0 | 0 | 0 | 161 | 173 | 0 | 0 | 0 | 173 | 162 | 0 | 0 | 0 | 162 | 157 | 0 | 0 | 0 | 157 | |
61910 veiligheid jeugdreclassering en opvang 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 637 | 0 | 0 | 0 | 637 | |
61911 jeugdbescherming | 687 | 0 | 0 | 0 | 687 | 771 | 0 | 0 | 0 | 771 | 696 | 0 | 0 | 0 | 696 | 0 | 0 | 0 | 0 | 0 | |
61912 jeugdreclassering | 130 | 0 | 0 | 0 | 130 | 166 | 0 | 0 | 0 | 166 | 166 | 0 | 0 | 0 | 166 | 0 | 0 | 0 | 0 | 0 | |
61920 Bovenreg kosten kinderbeschermingsmaatregelen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
61930 aanpak kindermishandeling vtd 18 | 239 | 0 | 0 | 0 | 239 | 237 | 0 | 0 | 0 | 237 | 237 | 0 | 0 | 0 | 237 | 232 | 0 | 0 | 0 | 232 | |
Totaal Geëscaleerde zorg 18- | 1.218 | 0 | 0 | 0 | 1.218 | 1.348 | 0 | 0 | 0 | 1.348 | 1.261 | 0 | 0 | 0 | 1.261 | 1.025 | 0 | 0 | 0 | 1.025 | |
Volksgezondheid | |||||||||||||||||||||
62000 beleid regie en uitvoering taakveld 71 | 50 | 0 | 0 | 0 | 50 | 148 | 0 | 0 | 0 | 148 | 140 | 0 | 0 | 0 | 140 | 114 | 0 | 0 | 0 | 114 | |
62001 kansrijke start | 23 | -23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
62002 mentale gezondheid | 11 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
62003 aanpak overgewicht en obesitas | 28 | -28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
62004 valpreventie | 25 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
62005 oko vroegsignalering alcoholproblematiek | 8 | -5 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
62006 versterking kennis en adviesfuncties ggd | 5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
62007 cordinatiekosten regionale aanpak preventie | 17 | -17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
62010 preventieve en curatieve volksgezondheid | 56 | -30 | 0 | 0 | 26 | 93 | 0 | 0 | 0 | 93 | 77 | 0 | 0 | 0 | 77 | 89 | -26 | 0 | 0 | 62 | |
62011 maatwerkbudget positieve gezondheid | 8 | 0 | 0 | 0 | 8 | 25 | 0 | 0 | 0 | 25 | 25 | 0 | 0 | 0 | 25 | 3 | 0 | 0 | 0 | 3 | |
62020 geneeskschooltoezicht ggd | 948 | 0 | 0 | 0 | 948 | 933 | 0 | 0 | 0 | 933 | 933 | 0 | 0 | 0 | 933 | 803 | 0 | 0 | 0 | 803 | |
62030 jeugdgezondheidszorg 04 jaar | 426 | 0 | 0 | 0 | 426 | 459 | 0 | 0 | 0 | 459 | 459 | 0 | 0 | 0 | 459 | 430 | 0 | 0 | 0 | 430 | |
62040 gezonde leefstijl | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 11 | 11 | 0 | 0 | 0 | 11 | 11 | 0 | 0 | 0 | 11 | |
62050 personen met verward gedrag | 36 | 0 | 0 | 0 | 36 | 48 | 0 | 0 | 0 | 48 | 48 | 0 | 0 | 0 | 48 | 47 | 0 | 0 | 0 | 47 | |
62091 openbare toiletten | 6 | 0 | 0 | 0 | 6 | 5 | 0 | 0 | 0 | 5 | 5 | 0 | 0 | 0 | 5 | 5 | 0 | 0 | 0 | 5 | |
62098 reserve mutatie product 20 | 0 | 0 | -16 | 0 | -16 | 0 | 0 | -16 | 0 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
62099 openbare toiletten | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Totaal Volksgezondheid | 1.647 | -144 | -16 | 0 | 1.487 | 1.724 | 0 | -16 | 0 | 1.708 | 1.700 | 0 | 0 | 0 | 1.700 | 1.502 | -26 | 0 | 0 | 1.476 | |
Totaal Sociale zekerheid en werkgelegenheid | 66.341 | -29.018 | -2.232 | 0 | 35.090 | 59.926 | -15.632 | -2.277 | 0 | 42.017 | 53.828 | -12.566 | -25 | 0 | 41.237 | 60.335 | -22.343 | -545 | 0 | 37.448 | |
Onderwijs | |||||||||||||||||||||
Onderwijs | |||||||||||||||||||||
64100 onderwijs algemeen | 287 | 0 | 0 | 0 | 287 | 356 | 0 | 0 | 0 | 356 | 349 | 0 | 0 | 0 | 349 | 340 | 0 | 0 | 0 | 340 | |
64102 nationaal programma onderwijs | 200 | -200 | 0 | 0 | 0 | 214 | -214 | 0 | 0 | 0 | 214 | -214 | 0 | 0 | 0 | 677 | -677 | 0 | 0 | 0 | |
64110 logopedie openbaar onderwijs | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
64115 schoolzwemmen basisonderwijs | 39 | 0 | 0 | 0 | 39 | 39 | 0 | 0 | 0 | 39 | 39 | 0 | 0 | 0 | 39 | 38 | 0 | 0 | 0 | 38 | |
64116 schoolzwemmen speciaal onderwijs | 38 | 0 | 0 | 0 | 38 | 30 | 0 | 0 | 0 | 30 | 30 | 0 | 0 | 0 | 30 | 23 | 0 | 0 | 0 | 23 | |
64122 onderwijs achterstand beleid | 430 | -430 | 0 | 0 | 0 | 329 | -423 | 0 | 0 | -94 | 329 | -423 | 0 | 0 | -94 | 675 | -667 | 0 | 0 | 9 | |
64140 vm onderwijsgebouwen | 206 | -48 | 0 | 0 | 158 | 186 | -40 | 0 | 0 | 146 | 66 | -40 | 0 | 0 | 26 | 76 | -265 | 0 | 0 | -188 | |
64149 openb basisonderwijs huisvesting | 487 | 0 | 0 | 0 | 487 | 527 | 0 | 0 | 0 | 527 | 551 | 0 | 0 | 0 | 551 | 414 | 0 | 0 | 0 | 414 | |
64150 bijz basisonderwijs huisvesting | 886 | -91 | 0 | 0 | 794 | 788 | 0 | 0 | 0 | 788 | 788 | 0 | 0 | 0 | 788 | 823 | -1 | 0 | 0 | 822 | |
64151 reestoeverschool | 13 | 0 | 0 | 0 | 13 | 15 | 0 | 0 | 0 | 15 | 15 | 0 | 0 | 0 | 15 | 16 | 0 | 0 | 0 | 16 | |
64153 mackayschool | 155 | 0 | 0 | 0 | 155 | 142 | 0 | 0 | 0 | 142 | 142 | 0 | 0 | 0 | 142 | 143 | 0 | 0 | 0 | 143 | |
64155 stad en esch | 193 | 0 | 0 | 0 | 193 | 244 | 0 | 0 | 0 | 244 | 244 | 0 | 0 | 0 | 244 | 229 | 0 | 0 | 0 | 229 | |
64156 greydanescollege | 328 | 0 | 0 | 0 | 328 | 337 | 0 | 0 | 0 | 337 | 272 | 0 | 0 | 0 | 272 | 277 | 0 | 0 | 0 | 277 | |
64157 dingstede | 109 | 0 | 0 | 0 | 109 | 105 | 0 | 0 | 0 | 105 | 105 | 0 | 0 | 0 | 105 | 111 | 0 | 0 | 0 | 111 | |
64158 ezinge huur scholencampus | 2.040 | -291 | 0 | 0 | 1.749 | 2.046 | -295 | 0 | 0 | 1.751 | 2.046 | -295 | 0 | 0 | 1.751 | 2.010 | -286 | 0 | 0 | 1.724 | |
64170 leerplichtwet | 0 | 0 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 42 | 42 | 0 | 0 | 0 | 42 | 2 | 0 | 0 | 0 | 2 | |
64171 leerlingenvervoer | 450 | 0 | 0 | 0 | 450 | 459 | -4 | 0 | 0 | 454 | 389 | -4 | 0 | 0 | 384 | 418 | 0 | 0 | 0 | 418 | |
64173 basiseducatie | 46 | -82 | 0 | 0 | -37 | 85 | -85 | 0 | 0 | 0 | 85 | -85 | 0 | 0 | 0 | 88 | -88 | 0 | 0 | 0 | |
64176 kwalificatieplicht | 27 | -37 | 0 | 0 | -9 | 38 | -38 | 0 | 0 | 0 | 38 | -38 | 0 | 0 | 0 | 32 | -41 | 0 | 0 | -9 | |
64184 onderwijs automatisering | 9 | 0 | 0 | 0 | 9 | 7 | 0 | 0 | 0 | 7 | 7 | 0 | 0 | 0 | 7 | 10 | 0 | 0 | 0 | 10 | |
Totaal Onderwijs | 5.943 | -1.179 | 0 | 0 | 4.764 | 5.991 | -1.099 | 0 | 0 | 4.892 | 5.753 | -1.099 | 0 | 0 | 4.654 | 6.403 | -2.025 | 0 | 0 | 4.378 | |
Totaal Onderwijs | 5.943 | -1.179 | 0 | 0 | 4.764 | 5.991 | -1.099 | 0 | 0 | 4.892 | 5.753 | -1.099 | 0 | 0 | 4.654 | 6.403 | -2.025 | 0 | 0 | 4.378 | |
Kunst, cultuur, recreatie en toerisme | |||||||||||||||||||||
Kunst en cultuur | |||||||||||||||||||||
64400 kunst en cultuur algemeen | 157 | 0 | 0 | 0 | 157 | 110 | 0 | 0 | 0 | 110 | 115 | 0 | 0 | 0 | 115 | 110 | 0 | 0 | 0 | 110 | |
64410 openbare bibliotheken | 670 | -135 | 0 | 0 | 535 | 668 | -133 | 0 | 0 | 535 | 614 | -100 | 0 | 0 | 514 | 568 | -100 | 0 | 0 | 468 | |
64411 speelotheek | 21 | 0 | 0 | 0 | 21 | 21 | 0 | 0 | 0 | 21 | 21 | 0 | 0 | 0 | 21 | 21 | 0 | 0 | 0 | 21 | |
64415 cultureel centrum meppel de plataan | 0 | 0 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 52 | 84 | 0 | 0 | 0 | 84 | 174 | 0 | 0 | 0 | 174 | |
64420 kunstzinnige vorming | 259 | 0 | 0 | 0 | 259 | 327 | 0 | 0 | 0 | 327 | 327 | 0 | 0 | 0 | 327 | 315 | 0 | 0 | 0 | 315 | |
64430 amateurkunst | 74 | 0 | 0 | 0 | 74 | 98 | 0 | 0 | 0 | 98 | 98 | 0 | 0 | 0 | 98 | 93 | 0 | 0 | 0 | 93 | |
64431 diverse culturele activiteiten | 18 | -18 | 0 | 0 | 0 | 18 | -18 | 0 | 0 | 0 | 18 | -18 | 0 | 0 | 0 | 18 | -18 | 0 | 0 | 0 | |
64440 drukkerij museum | 57 | -15 | 0 | 0 | 42 | 27 | 0 | 0 | 0 | 27 | 27 | 0 | 0 | 0 | 27 | 26 | 0 | 0 | 0 | 26 | |
64441 exposities vm gemeentehuis | 28 | 0 | 0 | 0 | 28 | 28 | 0 | 0 | 0 | 28 | 28 | 0 | 0 | 0 | 28 | 27 | 0 | 0 | 0 | 27 | |
64451 kunstwerken | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
64460 compensatiemiddelen cultuur uit coronagelden | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
64470 lokale omroepen | 33 | 0 | 0 | 0 | 33 | 33 | 0 | 0 | 0 | 33 | 33 | 0 | 0 | 0 | 33 | 23 | 0 | 0 | 0 | 23 | |
64483 kunstwerken en culturele objecten | 107 | -37 | 0 | 0 | 70 | 113 | -30 | 0 | 0 | 83 | 116 | -30 | 0 | 0 | 86 | 74 | -29 | 0 | 0 | 44 | |
Totaal Kunst en cultuur | 1.424 | -205 | 0 | 0 | 1.219 | 1.495 | -181 | 0 | 0 | 1.314 | 1.481 | -148 | 0 | 0 | 1.333 | 1.448 | -147 | 0 | 0 | 1.301 | |
Recreatie en toerisme | |||||||||||||||||||||
64500 toeristische recreatie algemeen | 27 | 0 | 0 | 0 | 27 | 33 | 0 | 0 | 0 | 33 | 53 | 0 | 0 | 0 | 53 | 31 | 0 | 0 | 0 | 31 | |
64510 toeristische infoproduktontwikkeling | 13 | 0 | 0 | 0 | 13 | 11 | 0 | 0 | 0 | 11 | 11 | 0 | 0 | 0 | 11 | 3 | 0 | 0 | 0 | 3 | |
64511 Beleidsontwikkeling en Regionale samenwerking | 54 | 0 | 0 | 0 | 54 | 67 | 0 | 0 | 0 | 67 | 67 | 0 | 0 | 0 | 67 | 50 | 0 | 0 | 0 | 50 | |
64512 recreatieplas nijeveen | 13 | 0 | 0 | 0 | 13 | 9 | 0 | 0 | 0 | 9 | 9 | 0 | 0 | 0 | 9 | 12 | 0 | 0 | 0 | 12 | |
64513 leader project 20232027 | 20 | 0 | 0 | 0 | 20 | 20 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
64520 donderdag meppeldag | 63 | 0 | 0 | 0 | 63 | 57 | 0 | 0 | 0 | 57 | 57 | 0 | 0 | 0 | 57 | 71 | -9 | 0 | 0 | 61 | |
64521 drentse rijwielvierdaagse | 6 | 0 | 0 | 0 | 6 | 6 | 0 | 0 | 0 | 6 | 6 | 0 | 0 | 0 | 6 | 7 | 0 | 0 | 0 | 7 | |
64525 diverse evenementen | 162 | 0 | 0 | 0 | 162 | 186 | 0 | 0 | 0 | 186 | 99 | 0 | 0 | 0 | 99 | 120 | -6 | 0 | 0 | 114 | |
64535 evenementen ondersteunen | 50 | 0 | 0 | 0 | 50 | 50 | 0 | 0 | 0 | 50 | 50 | 0 | 0 | 0 | 50 | 35 | 0 | 0 | 0 | 35 | |
64590 projecten toeristische recreatie | 14 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 0 | 14 | |
Totaal Recreatie en toerisme | 421 | 0 | 0 | 0 | 421 | 454 | 0 | 0 | 0 | 454 | 367 | 0 | 0 | 0 | 367 | 342 | -15 | 0 | 0 | 327 | |
Schouwburg | |||||||||||||||||||||
64800 ogterop algemeen | 1.187 | -103 | 0 | 0 | 1.085 | 903 | -75 | 0 | 0 | 828 | 804 | -75 | 0 | 0 | 729 | 857 | -83 | 0 | 0 | 774 | |
64801 ogterop toneeltechniek en onderhoud | 49 | 0 | 0 | 0 | 49 | 46 | 0 | 0 | 0 | 46 | 15 | 0 | 0 | 0 | 15 | 36 | 0 | 0 | 0 | 36 | |
64810 ogterop voorstellingen algemeen | 590 | -566 | 0 | 0 | 23 | 672 | -543 | 0 | 0 | 129 | 672 | -543 | 0 | 0 | 129 | 564 | -422 | 0 | 0 | 142 | |
64820 ogterop schoolvoorstellingen | 0 | 0 | 0 | 0 | 0 | 5 | -5 | 0 | 0 | 0 | 5 | -5 | 0 | 0 | 0 | 8 | -5 | 0 | 0 | 4 | |
64830 ogterop theater culinairpauzeconsumpties | 168 | -155 | 0 | 0 | 12 | 230 | -225 | 0 | 0 | 5 | 230 | -225 | 0 | 0 | 5 | 101 | -94 | 0 | 0 | 7 | |
64890 ogterop exploitatie gebouw | 214 | -6 | 0 | 0 | 208 | 202 | -28 | 0 | 0 | 174 | 224 | -28 | 0 | 0 | 196 | 177 | -18 | 0 | 0 | 158 | |
Totaal Schouwburg | 2.207 | -830 | 0 | 0 | 1.377 | 2.058 | -876 | 0 | 0 | 1.182 | 1.950 | -876 | 0 | 0 | 1.074 | 1.744 | -622 | 0 | 0 | 1.122 | |
Totaal Kunst, cultuur, recreatie en toerisme | 4.053 | -1.035 | 0 | 0 | 3.018 | 4.007 | -1.057 | 0 | 0 | 2.950 | 3.798 | -1.024 | 0 | 0 | 2.774 | 3.534 | -785 | 0 | 0 | 2.750 | |
Sport en bewegen | |||||||||||||||||||||
Sportaccommodaties | |||||||||||||||||||||
64600 sport en recreatie algemeen | 121 | -262 | 0 | 0 | -141 | 230 | -251 | 0 | 0 | -21 | 194 | -251 | 0 | 0 | -57 | 70 | -312 | 0 | 0 | -241 | |
64610 gemeentelijke gymnastieklok | 110 | -70 | 0 | 0 | 40 | 116 | -68 | 0 | 0 | 48 | 115 | -68 | 0 | 0 | 47 | 80 | -77 | 0 | 0 | 3 | |
64621 sporthal koedijkslanden | 166 | -156 | 0 | 0 | 10 | 160 | -157 | 0 | 0 | 3 | 162 | -157 | 0 | 0 | 5 | 216 | -154 | 0 | 0 | 63 | |
64622 sporthal de eendracht | 208 | -75 | 0 | 0 | 133 | 215 | -64 | 0 | 0 | 151 | 201 | -64 | 0 | 0 | 137 | 114 | -57 | 0 | 0 | 57 | |
64625 sportzaal oosterboer | 109 | -70 | 0 | 0 | 39 | 130 | -64 | 0 | 0 | 67 | 117 | -64 | 0 | 0 | 54 | 80 | -63 | 0 | 0 | 17 | |
64626 sportzaal de aanloop | 190 | -157 | 0 | 0 | 33 | 208 | -125 | 0 | 0 | 83 | 188 | -125 | 0 | 0 | 63 | 156 | -135 | 0 | 0 | 21 | |
64630 bad hesselingen eigenaarsrol | 345 | -231 | 0 | 0 | 114 | 353 | -208 | 0 | 0 | 146 | 353 | -208 | 0 | 0 | 146 | 347 | -217 | 0 | 0 | 130 | |
64640 sportpark ezinge | 1.624 | -594 | 0 | 0 | 1.030 | 1.609 | -613 | 0 | 0 | 996 | 1.496 | -613 | 0 | 0 | 883 | 1.412 | -497 | 0 | 0 | 915 | |
64641 terreinonderhoud sportpark ezinge | 187 | 0 | 0 | 0 | 187 | 187 | 0 | 0 | 0 | 187 | 187 | 0 | 0 | 0 | 187 | 181 | 0 | 0 | 0 | 181 | |
64650 sportpark koedijkslanden | 37 | -20 | 0 | 0 | 17 | 39 | -21 | 0 | 0 | 18 | 45 | -21 | 0 | 0 | 24 | 38 | -19 | 0 | 0 | 19 | |
64651 terreinonderhoud sportpark koedijkslanden | 71 | 0 | 0 | 0 | 71 | 75 | 0 | 0 | 0 | 75 | 75 | 0 | 0 | 0 | 75 | 77 | 0 | 0 | 0 | 77 | |
64660 tussenboerlanden | 5 | -7 | 0 | 0 | -2 | 4 | -6 | 0 | 0 | -2 | 4 | -6 | 0 | 0 | -2 | 5 | -9 | 0 | 0 | -5 | |
64661 terreinonderhoud sportpark tussenboerlanden | 55 | 0 | 0 | 0 | 55 | 55 | 0 | 0 | 0 | 55 | 55 | 0 | 0 | 0 | 55 | 56 | 0 | 0 | 0 | 56 | |
64670 ijsbanen | 1 | -2 | 0 | 0 | -1 | 1 | -1 | 0 | 0 | -1 | 1 | -1 | 0 | 0 | -1 | 1 | -1 | 0 | 0 | 0 | |
64681 sportaccommodaties loonsom | 146 | 0 | 0 | 0 | 146 | 155 | 0 | 0 | 0 | 155 | 145 | 0 | 0 | 0 | 145 | 115 | 0 | 0 | 0 | 115 | |
64684 sportaccommodaties automatisering | 9 | 0 | 0 | 0 | 9 | 8 | 0 | 0 | 0 | 8 | 8 | 0 | 0 | 0 | 8 | 11 | 0 | 0 | 0 | 11 | |
Totaal Sportaccommodaties | 3.383 | -1.643 | 0 | 0 | 1.740 | 3.547 | -1.580 | 0 | 0 | 1.967 | 3.347 | -1.580 | 0 | 0 | 1.768 | 2.959 | -1.540 | 0 | 0 | 1.419 | |
Spel- en sportdeelname | |||||||||||||||||||||
64700 algemene sportstimulering | 98 | 0 | 0 | 0 | 98 | 138 | 0 | 0 | 0 | 138 | 139 | 0 | 0 | 0 | 139 | 186 | -83 | 0 | 0 | 103 | |
64701 lokaal sportakkoord | 25 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
64710 jeugdsport | 27 | 0 | 0 | 0 | 27 | 36 | 0 | 0 | 0 | 36 | 36 | 0 | 0 | 0 | 36 | 26 | 0 | 0 | 0 | 26 | |
64720 ouderen en gehandicaptensport | 5 | 0 | 0 | 0 | 5 | 5 | 0 | 0 | 0 | 5 | 5 | 0 | 0 | 0 | 5 | 5 | 0 | 0 | 0 | 5 | |
64730 stimulering zwemsport | 76 | 0 | 0 | 0 | 76 | 69 | 0 | 0 | 0 | 69 | 69 | 0 | 0 | 0 | 69 | 78 | 0 | 0 | 0 | 78 | |
64735 bad hesselingen | 457 | -265 | 0 | 0 | 192 | 192 | 0 | 0 | 0 | 192 | 192 | 0 | 0 | 0 | 192 | 363 | -176 | 0 | 0 | 187 | |
64760 impuls combinatiefuncties | 178 | -173 | 0 | 0 | 5 | 172 | 0 | 0 | 0 | 172 | 172 | 0 | 0 | 0 | 172 | 173 | 0 | 0 | 0 | 173 | |
64761 leefomgeving | 6 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
64770 compensatiemiddelen sport uit coronagelden | -7 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 11 | |
64798 reserve mutatie product 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 0 | -11 | |
Totaal Spel- en sportdeelname | 866 | -470 | 0 | 0 | 396 | 611 | 0 | 0 | 0 | 611 | 612 | 0 | 0 | 0 | 612 | 843 | -258 | -11 | 0 | 573 | |
Totaal Sport en bewegen | 4.250 | -2.113 | 0 | 0 | 2.137 | 4.158 | -1.580 | 0 | 0 | 2.578 | 3.960 | -1.580 | 0 | 0 | 2.380 | 3.802 | -1.799 | -11 | 0 | 1.992 | |
Ontwikkeling openbare ruimte | |||||||||||||||||||||
Ontwikkeling openbare ruimte | |||||||||||||||||||||
64900 integraal omgevingsbeleid | 770 | -22 | 0 | 0 | 747 | 804 | 0 | 0 | 0 | 804 | 818 | 0 | 0 | 0 | 818 | 912 | -26 | 0 | 0 | 886 | |
64901 omgevingswet | 552 | 0 | 0 | 0 | 552 | 550 | 0 | 0 | 0 | 550 | 370 | 0 | 0 | 0 | 370 | 543 | 0 | 0 | 0 | 543 | |
64906 verstedelijking | 208 | 0 | 0 | 0 | 208 | 411 | 0 | 0 | 0 | 411 | 400 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 0 | 0 | |
64907 transformatiegebied noordpoort | 325 | -23 | 0 | 0 | 302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 200 | |
64908 ontwikkeling noord iv | 413 | 0 | 0 | 0 | 413 | 350 | 0 | 0 | 0 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
64910 wijzigingsbevoegdheid Wro | 1 | -41 | 0 | 0 | -40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44 | 0 | 0 | -44 | |
64912 herijking uitvplan structuurvisie investeringen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
64913 herijking uitvplan structuurvisie stationsgebied | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 12 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | |
64915 programmamanager ziekenhuis | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | -142 | 0 | 0 | -116 | |
64916 herijking uitvplan structuurvisie Oosterboer | 15 | 0 | 0 | 0 | 15 | 50 | 0 | 0 | 0 | 50 | 50 | 0 | 0 | 0 | 50 | 18 | 0 | 0 | 0 | 18 | |
64930 planschade | 34 | 0 | 0 | 0 | 33 | 8 | -8 | 0 | 0 | 0 | 8 | -8 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 6 | |
64940 actualisering en digitalisering bestplannen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 7 | |
64960 ligplaatsen voor woonschepen | 0 | -14 | 0 | 0 | -14 | 0 | -7 | 0 | 0 | -7 | 0 | -7 | 0 | 0 | -7 | 0 | -10 | 0 | 0 | -10 | |
64972 regeling stimulering woningbouwprojecten | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | -8 | |
64986 archeologie en erfgoedbeleid | 101 | 0 | 0 | 0 | 101 | 110 | 0 | 0 | 0 | 110 | 107 | 0 | 0 | 0 | 107 | 48 | 0 | 0 | 0 | 48 | |
64998 reserve mutatie product 49 | 0 | 0 | -335 | 0 | -335 | 0 | 0 | -335 | 0 | -335 | 0 | 0 | -155 | 0 | -155 | 0 | 0 | -156 | 0 | -156 | |
Totaal Ontwikkeling openbare ruimte | 2.418 | -100 | -335 | 0 | 1.982 | 2.284 | -15 | -335 | 0 | 1.934 | 1.765 | -15 | -155 | 0 | 1.594 | 1.760 | -230 | -156 | 0 | 1.375 | |
Zorg kwaliteit niet-openbare ruimte | |||||||||||||||||||||
65000 uitvoering woningwet en bouwverordening | 1.030 | 0 | 0 | 0 | 1.030 | 1.074 | 0 | 0 | 0 | 1.074 | 1.013 | 0 | 0 | 0 | 1.013 | 607 | -2 | 0 | 0 | 605 | |
65010 toezicht artistiek en esthetisch bouwen | 44 | 0 | 0 | 0 | 44 | 41 | 0 | 0 | 0 | 41 | 41 | 0 | 0 | 0 | 41 | 68 | 0 | 0 | 0 | 68 | |
65020 leges woningwet en bouwverordening | 0 | -1.232 | 0 | 0 | -1.232 | 0 | -1.263 | 0 | 0 | -1.263 | 0 | -813 | 0 | 0 | -813 | 0 | -1.638 | 0 | 0 | -1.638 | |
65030 leges artistiek en esthetisch bouwen | 0 | -89 | 0 | 0 | -89 | 0 | -40 | 0 | 0 | -40 | 0 | -40 | 0 | 0 | -40 | 0 | -101 | 0 | 0 | -101 | |
65041 leges gebruiksvergunningen | 0 | -8 | 0 | 0 | -8 | 0 | -10 | 0 | 0 | -10 | 0 | -10 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | |
65050 toetsinghandhaving bestemmingsplannen | 0 | -26 | 0 | 0 | -26 | 0 | -3 | 0 | 0 | -3 | 0 | -3 | 0 | 0 | -3 | 0 | -24 | 0 | 0 | -24 | |
65084 wonen en bouwen automatisering | 84 | 0 | 0 | 0 | 84 | 72 | 0 | 0 | 0 | 72 | 72 | 0 | 0 | 0 | 72 | 67 | 0 | 0 | 0 | 67 | |
Totaal Zorg kwaliteit niet-openbare ruimte | 1.158 | -1.355 | 0 | 0 | -197 | 1.187 | -1.316 | 0 | 0 | -129 | 1.126 | -866 | 0 | 0 | 260 | 741 | -1.766 | 0 | 0 | -1.024 | |
Totaal Ontwikkeling openbare ruimte | 3.576 | -1.455 | -335 | 0 | 1.785 | 3.471 | -1.332 | -335 | 0 | 1.804 | 2.890 | -882 | -155 | 0 | 1.854 | 2.501 | -1.995 | -156 | 0 | 350 | |
Beheer bestaande openbare ruimte | |||||||||||||||||||||
Wegen | |||||||||||||||||||||
66000 beheer openbare ruimte civiel | 1.193 | -2 | 0 | 0 | 1.191 | 978 | 0 | 0 | 0 | 978 | 1.035 | 0 | 0 | 0 | 1.035 | 1.470 | 0 | 0 | 0 | 1.470 | |
66010 onderhoud wegen | 2.229 | -62 | 0 | 0 | 2.167 | 2.197 | 0 | 0 | 0 | 2.197 | 2.194 | 0 | 0 | 0 | 2.194 | 2.059 | -5 | 0 | 0 | 2.054 | |
66015 kabels en leidingen | 2 | -112 | 0 | 0 | -110 | 2 | -88 | 0 | 0 | -86 | 2 | -88 | 0 | 0 | -86 | 4 | -50 | 0 | 0 | -46 | |
66020 onderhoud openbare verlichting | 812 | 0 | 0 | 0 | 812 | 578 | 0 | 0 | 0 | 578 | 413 | 0 | 0 | 0 | 413 | 552 | -5 | 0 | 0 | 547 | |
66030 onderhoud bruggen en overige civiele kunstwerken | 519 | 0 | 0 | 0 | 519 | 523 | 0 | 0 | 0 | 523 | 523 | 0 | 0 | 0 | 523 | 574 | -1 | 0 | 0 | 574 | |
66040 onderhoud verkeersvoorzieningen | 305 | -8 | 0 | 0 | 297 | 303 | 0 | 0 | 0 | 303 | 310 | 0 | 0 | 0 | 310 | 307 | -51 | 0 | 0 | 256 | |
66070 verkeerseducatie | 80 | -46 | 0 | 0 | 34 | 65 | -34 | 0 | 0 | 31 | 31 | 0 | 0 | 0 | 31 | 34 | 0 | 0 | 0 | 34 | |
66083 brugwachterlocaties | 37 | 0 | 0 | 0 | 37 | 36 | 0 | 0 | 0 | 36 | 45 | 0 | 0 | 0 | 45 | 18 | 0 | 0 | 0 | 18 | |
66084 kabels en leidingen automatisering | 8 | 0 | 0 | 0 | 8 | 6 | 0 | 0 | 0 | 6 | 6 | 0 | 0 | 0 | 6 | 7 | 0 | 0 | 0 | 7 | |
Totaal Wegen | 5.184 | -229 | 0 | 0 | 4.955 | 4.688 | -122 | 0 | 0 | 4.566 | 4.559 | -88 | 0 | 0 | 4.471 | 5.026 | -112 | 0 | 0 | 4.915 | |
Stadsverzorging | |||||||||||||||||||||
66100 stadsverzorging algemeen uren | 345 | 0 | 0 | 0 | 345 | 393 | 0 | 0 | 0 | 393 | 367 | 0 | 0 | 0 | 367 | 3 | 0 | 0 | 0 | 3 | |
66110 onderhoud straatreiniging | 116 | -1 | 0 | 0 | 116 | 151 | 0 | 0 | 0 | 151 | 171 | 0 | 0 | 0 | 171 | 119 | -2 | 0 | 0 | 117 | |
66115 extra aanpak zwerfafval raamovk 20132022 | 46 | -2 | 0 | 0 | 44 | 40 | 0 | 0 | 0 | 40 | 40 | 0 | 0 | 0 | 40 | 50 | -41 | 0 | 0 | 9 | |
66116 prullenbakkenvergoeding | 12 | -26 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
66120 onderhoud gladheidsbestrijding | 58 | 0 | 0 | 0 | 58 | 62 | 0 | 0 | 0 | 62 | 62 | 0 | 0 | 0 | 62 | 62 | 0 | 0 | 0 | 62 | |
66130 onderhoud onkruidbestrijding | 108 | 0 | 0 | 0 | 108 | 113 | 0 | 0 | 0 | 113 | 113 | 0 | 0 | 0 | 113 | 118 | 0 | 0 | 0 | 118 | |
66140 bestrijding overlast door honden | 16 | 0 | 0 | 0 | 16 | 20 | 0 | 0 | 0 | 20 | 20 | 0 | 0 | 0 | 20 | 14 | 0 | 0 | 0 | 14 | |
66160 vandalisme | 56 | 0 | 0 | 0 | 55 | 24 | 0 | 0 | 0 | 24 | 24 | 0 | 0 | 0 | 24 | 59 | -2 | 0 | 0 | 57 | |
66170 ongediertebestrijding | 3 | 0 | 0 | 0 | 3 | 4 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | 0 | 4 | 5 | 0 | 0 | 0 | 5 | |
66182 overig rollend materiaal reinigingstadsverzorging | 163 | -2 | 0 | 0 | 162 | 207 | 0 | 0 | 0 | 207 | 207 | 0 | 0 | 0 | 207 | 180 | -11 | 0 | 0 | 169 | |
Totaal Stadsverzorging | 923 | -31 | 0 | 0 | 892 | 1.014 | 0 | 0 | 0 | 1.014 | 1.008 | 0 | 0 | 0 | 1.008 | 609 | -56 | 0 | 0 | 553 | |
Water | |||||||||||||||||||||
66200 beheer watergangen algemeen | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
66210 onderhoud watergangen | 39 | 0 | 0 | 0 | 39 | 41 | 0 | 0 | 0 | 41 | 41 | 0 | 0 | 0 | 41 | 38 | 0 | 0 | 0 | 38 | |
66220 onderhoud havenvoorzieningen | 133 | -4 | 0 | 0 | 129 | 125 | -3 | 0 | 0 | 123 | 125 | -3 | 0 | 0 | 123 | 115 | -1 | 0 | 0 | 114 | |
66230 beroepsvaart | 193 | 0 | 0 | 0 | 193 | 215 | 0 | 0 | 0 | 215 | 211 | 0 | 0 | 0 | 211 | 197 | 0 | 0 | 0 | 197 | |
66231 pleziervaart | 73 | 0 | 0 | 0 | 73 | 96 | 0 | 0 | 0 | 96 | 93 | 0 | 0 | 0 | 93 | 85 | 0 | 0 | 0 | 85 | |
66240 binnenhavengelden beroepsvaart | 0 | -261 | 0 | 0 | -261 | 0 | -237 | 0 | 0 | -237 | 0 | -237 | 0 | 0 | -237 | 0 | -267 | 0 | 0 | -267 | |
66241 binnenhavengelden pleziervaart | 0 | -156 | 0 | 0 | -156 | 0 | -163 | 0 | 0 | -163 | 0 | -163 | 0 | 0 | -163 | 0 | -139 | 0 | 0 | -139 | |
66283 havenkantoor incl toiletten westeinde | 62 | 4 | 0 | 0 | 66 | 54 | 0 | 0 | 0 | 54 | 48 | 0 | 0 | 0 | 48 | 58 | -4 | 0 | 0 | 55 | |
Totaal Water | 501 | -417 | 0 | 0 | 83 | 532 | -403 | 0 | 0 | 129 | 519 | -403 | 0 | 0 | 117 | 493 | -412 | 0 | 0 | 82 | |
Groen en spelen | |||||||||||||||||||||
66300 beheer groen en spelen | 2.503 | 0 | 0 | 0 | 2.503 | 2.512 | 0 | 0 | 0 | 2.512 | 2.355 | 0 | 0 | 0 | 2.355 | 2.315 | 0 | 0 | 0 | 2.315 | |
66305 projecten beheer groen en spelen | 37 | -82 | 0 | 0 | -45 | 8 | -85 | 0 | 0 | -77 | 8 | -85 | 0 | 0 | -77 | 33 | -114 | 0 | 0 | -82 | |
66310 landschapsbeheer | 44 | 0 | 0 | 0 | 44 | 48 | 0 | 0 | 0 | 48 | 48 | 0 | 0 | 0 | 48 | 5 | 0 | 0 | 0 | 5 | |
66315 projecten landschaps en natuurbeheer | 65 | 0 | 0 | 0 | 65 | 66 | 0 | 0 | 0 | 66 | 66 | 0 | 0 | 0 | 66 | 66 | 0 | 0 | 0 | 66 | |
66320 onderhoud groenvoorzieningen | 598 | -4 | 0 | 0 | 594 | 603 | 0 | 0 | 0 | 603 | 609 | 0 | 0 | 0 | 609 | 459 | -2 | 0 | 0 | 457 | |
66330 onderhoud groen uitbesteed | 471 | 0 | 0 | 0 | 471 | 402 | 0 | 0 | 0 | 402 | 402 | 0 | 0 | 0 | 402 | 393 | -19 | 0 | 0 | 374 | |
66340 onderhoud speelvoorzieningen | 42 | 0 | 0 | 0 | 42 | 42 | 0 | 0 | 0 | 42 | 40 | 0 | 0 | 0 | 40 | 150 | 0 | 0 | 0 | 150 | |
66350 leggers en schouw waterlossingen | 342 | 0 | 0 | 0 | 342 | 333 | 0 | 0 | 0 | 333 | 333 | 0 | 0 | 0 | 333 | 311 | 0 | 0 | 0 | 311 | |
66382 rollend materieel openbare ruimte | 324 | -4 | 0 | 0 | 320 | 375 | 0 | 0 | 0 | 375 | 394 | 0 | 0 | 0 | 394 | 348 | 0 | 0 | 0 | 348 | |
66383 gebouwen groen | 3 | 0 | 0 | 0 | 3 | 7 | 0 | 0 | 0 | 7 | 7 | 0 | 0 | 0 | 7 | 1 | 0 | 0 | 0 | 1 | |
66384 groen en spelen automatisering | 21 | 0 | 0 | 0 | 21 | 19 | 0 | 0 | 0 | 19 | 19 | 0 | 0 | 0 | 19 | 19 | 0 | 0 | 0 | 19 | |
Totaal Groen en spelen | 4.451 | -90 | 0 | 0 | 4.360 | 4.415 | -85 | 0 | 0 | 4.330 | 4.282 | -85 | 0 | 0 | 4.197 | 4.100 | -135 | 0 | 0 | 3.965 | |
Riolering | |||||||||||||||||||||
66400 beheer riolering | 426 | 0 | 0 | 0 | 426 | 382 | -60 | 0 | 0 | 322 | 361 | -60 | 0 | 0 | 301 | 332 | 0 | 0 | 0 | 332 | |
66410 onderhoud riolering | 1.270 | -17 | 0 | 0 | 1.253 | 1.459 | 0 | 0 | 0 | 1.459 | 1.465 | 0 | 0 | 0 | 1.465 | 1.494 | -18 | 0 | 0 | 1.476 | |
66420 onderhoud gemalen en pompen | 496 | 0 | 0 | 0 | 496 | 335 | 0 | 0 | 0 | 335 | 344 | 0 | 0 | 0 | 344 | 378 | 0 | 0 | 0 | 378 | |
66430 onderhoud kolkenreiniging | 73 | 0 | 0 | 0 | 73 | 56 | 0 | 0 | 0 | 56 | 56 | 0 | 0 | 0 | 56 | 38 | 0 | 0 | 0 | 38 | |
66450 opbrengst rioolheffing | 0 | -3.023 | 0 | 0 | -3.023 | 0 | -2.960 | 0 | 0 | -2.960 | 0 | -2.960 | 0 | 0 | -2.960 | 0 | -2.939 | 0 | 0 | -2.939 | |
Totaal Riolering | 2.264 | -3.040 | 0 | 0 | -776 | 2.231 | -3.020 | 0 | 0 | -789 | 2.226 | -3.020 | 0 | 0 | -794 | 2.242 | -2.957 | 0 | 0 | -715 | |
Parkeren | |||||||||||||||||||||
66500 beheer parkeervoorzieningen | 198 | 0 | 0 | 0 | 198 | 210 | 0 | 0 | 0 | 210 | 196 | 0 | 0 | 0 | 196 | 197 | 0 | 0 | 0 | 197 | |
66510 onderhoud parkeervoorzieningen | 187 | -1 | 0 | 0 | 186 | 198 | -2 | 0 | 0 | 196 | 198 | -2 | 0 | 0 | 196 | 188 | -2 | 0 | 0 | 187 | |
66515 onderhoud pstadhuis | 29 | 0 | 0 | 0 | 29 | 41 | 0 | 0 | 0 | 41 | 41 | 0 | 0 | 0 | 41 | 37 | 0 | 0 | 0 | 37 | |
66520 onderhoud parkeerdek swaenenborgh | 9 | 0 | 0 | 0 | 9 | 9 | 0 | 0 | 0 | 9 | 9 | 0 | 0 | 0 | 9 | 8 | 0 | 0 | 0 | 8 | |
66525 parkeergarage kromme elleboog | 204 | -13 | 0 | 0 | 191 | 216 | 0 | 0 | 0 | 216 | 209 | 0 | 0 | 0 | 209 | 215 | -18 | 0 | 0 | 197 | |
66530 onderhoud parkeerdek keysersstroom | 257 | 0 | 0 | 0 | 257 | 251 | 0 | 0 | 0 | 251 | 257 | 0 | 0 | 0 | 257 | 256 | -19 | 0 | 0 | 237 | |
66535 opbrengst achteraf betaald parkeren btw belast | 0 | -355 | 0 | 0 | -355 | 0 | -323 | 0 | 0 | -323 | 0 | -353 | 0 | 0 | -353 | 0 | -291 | 0 | 0 | -291 | |
66540 kosten legen parkeerautomaten | 35 | 0 | 0 | 0 | 35 | 45 | 0 | 0 | 0 | 45 | 45 | 0 | 0 | 0 | 45 | 33 | 0 | 0 | 0 | 33 | |
66545 parkeergarage het vledder | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
66555 parkeeropbrengsten | 0 | -857 | 0 | 0 | -857 | 0 | -915 | 0 | 0 | -915 | 0 | -985 | 0 | 0 | -985 | 0 | -798 | 0 | 0 | -798 | |
66560 handhaving betaald parkeren kosten | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | |
66565 handhaving betaald parkeren opbrengst | 0 | -40 | 0 | 0 | -40 | 0 | -50 | 0 | 0 | -50 | 0 | -50 | 0 | 0 | -50 | 0 | -41 | 0 | 0 | -41 | |
66570 kosten parkeervergunning onth incl gpk | 12 | 0 | 0 | 0 | 12 | 13 | 0 | 0 | 0 | 13 | 13 | 0 | 0 | 0 | 13 | 10 | 0 | 0 | 0 | 10 | |
66575 opbr parkverg ontheffing incl gpk | 0 | -227 | 0 | 0 | -227 | 0 | -220 | 0 | 0 | -220 | 0 | -220 | 0 | 0 | -220 | 0 | -237 | 0 | 0 | -237 | |
66582 rollend materieel handhaving | 20 | 0 | 0 | 0 | 20 | 23 | 0 | 0 | 0 | 23 | 23 | 0 | 0 | 0 | 23 | 27 | 0 | 0 | 0 | 27 | |
66584 parkeren automatisering straatparkeren | 16 | 0 | 0 | 0 | 16 | 35 | 0 | 0 | 0 | 35 | 35 | 0 | 0 | 0 | 35 | 39 | 0 | 0 | 0 | 39 | |
Totaal Parkeren | 967 | -1.493 | 0 | 0 | -526 | 1.041 | -1.510 | 0 | 0 | -469 | 1.027 | -1.610 | 0 | 0 | -583 | 1.009 | -1.406 | 0 | 0 | -397 | |
Totaal Beheer bestaande openbare ruimte | 14.289 | -5.300 | 0 | 0 | 8.989 | 13.921 | -5.139 | 0 | 0 | 8.782 | 13.621 | -5.205 | 0 | 0 | 8.416 | 13.481 | -5.077 | 0 | 0 | 8.404 | |
Economische zaken en grondzaken | |||||||||||||||||||||
Economische en grondzaken | |||||||||||||||||||||
65200 diverse economische aangelegenheden | 729 | 0 | 0 | 0 | 729 | 900 | 0 | 0 | 0 | 900 | 891 | 0 | 0 | 0 | 891 | 678 | -3 | 0 | 0 | 675 | |
65204 circulaire havens oevers S | 112 | -53 | 0 | 0 | 59 | 200 | -125 | 0 | 0 | 75 | 125 | -50 | 0 | 0 | 75 | 15 | -9 | 0 | 0 | 7 | |
65205 havensamenwerking port of zwolle | 173 | 0 | 0 | 0 | 173 | 163 | 0 | 0 | 0 | 163 | 90 | 0 | 0 | 0 | 90 | 92 | 0 | 0 | 0 | 92 | |
65206 logistiek cluster zwolle kampen meppel | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65208 binnenstadsplan exploitatie | 210 | -184 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 558 | -1.533 | 0 | 0 | -975 | |
65209 regiostedenfonds exploitatie | 220 | -220 | 0 | 0 | 0 | 150 | -150 | 0 | 0 | 0 | 150 | -150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65210 haalbaarheidsonderzoek initiatieven pobos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65211 regionale samenwerking | 9 | 0 | 0 | 0 | 9 | 50 | 0 | 0 | 0 | 50 | 50 | 0 | 0 | 0 | 50 | 115 | 0 | 0 | 0 | 115 | |
65221 merk meppel | 56 | 0 | 0 | 0 | 56 | 222 | 0 | 0 | 0 | 222 | 222 | 0 | 0 | 0 | 222 | 50 | 0 | 0 | 0 | 50 | |
65222 ondernemersfonds | 206 | 0 | 0 | 0 | 206 | 221 | 0 | 0 | 0 | 221 | 221 | 0 | 0 | 0 | 221 | 245 | 0 | 0 | 0 | 245 | |
65223 ondernemersgala | 12 | 0 | 0 | 0 | 12 | 14 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 0 | 14 | 25 | 0 | 0 | 0 | 25 | |
65224 BIZ ondernemers | 158 | 0 | 0 | 0 | 158 | 165 | 0 | 0 | 0 | 165 | 165 | 0 | 0 | 0 | 165 | 165 | -11 | 0 | 0 | 154 | |
65231 kapitaallastenhuur hydroholland | 4 | -60 | 0 | 0 | -55 | 5 | -40 | 0 | 0 | -36 | 5 | -40 | 0 | 0 | -36 | 5 | -40 | 0 | 0 | -36 | |
65232 gemeentelijke woningen | 5 | -4 | 0 | 0 | 0 | 4 | -5 | 0 | 0 | -1 | 4 | -5 | 0 | 0 | -1 | 4 | -4 | 0 | 0 | 0 | |
65233 bedrijfspandenoverige gebouwen | 52 | -234 | 0 | 0 | -182 | 36 | -85 | 0 | 0 | -49 | 41 | -85 | 0 | 0 | -44 | 65 | -63 | 0 | 0 | 1 | |
65234 volkstuinen | 2 | -12 | 0 | 0 | -10 | 2 | -10 | 0 | 0 | -8 | 2 | -10 | 0 | 0 | -8 | 1 | -11 | 0 | 0 | -10 | |
65235 garantiebijdrage zandwinning | 0 | -19 | 0 | 0 | -19 | 0 | -36 | 0 | 0 | -36 | 0 | -36 | 0 | 0 | -36 | 0 | -69 | 0 | 0 | -69 | |
65236 kavel krips | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65237 multi functionele accommodaties | 494 | -682 | 0 | 0 | -187 | 567 | -723 | 0 | 0 | -156 | 582 | -723 | 0 | 0 | -141 | 570 | -789 | 0 | 0 | -219 | |
65238 Watertoren beheer en exploitatie | 9 | 0 | 0 | 0 | 9 | 2 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 0 | 2 | 5 | 0 | 0 | 0 | 5 | |
65239 leerwerkcentrum vh werkboerderij lwc | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65250 grondexploitaties | 7.382 | -8.091 | 0 | 0 | -708 | 3.189 | -3.189 | 0 | 0 | 0 | 13.262 | -13.262 | 0 | 0 | 0 | 11.420 | -10.465 | 0 | 0 | 955 | |
65251 niet te ontwikkelen gronden | 386 | -76 | 0 | 0 | 310 | 137 | -50 | 0 | 0 | 87 | 95 | -50 | 0 | 0 | 45 | 328 | -451 | 0 | 0 | -123 | |
65252 grondexploitaties bedrijventerreinen | 2.607 | -3.094 | 0 | 0 | -486 | 3.074 | -3.074 | 0 | 0 | 0 | 2.998 | -2.998 | 0 | 0 | 0 | 2.528 | -3.213 | 0 | 0 | -685 | |
65253 niet te ontwikkelen gronden bedrijventerreine | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -91 | 0 | 0 | -91 | |
65281 economische promotie loonsom beleid | 84 | 0 | 0 | 0 | 84 | 100 | 0 | 0 | 0 | 100 | 94 | 0 | 0 | 0 | 94 | 88 | 0 | 0 | 0 | 88 | |
65291 loonsom beheer overige gebouwen en gronden | 292 | 0 | 0 | 0 | 292 | 352 | 0 | 0 | 0 | 352 | 328 | 0 | 0 | 0 | 328 | 324 | 0 | 0 | 0 | 324 | |
65292 loonsom bedrijvenloket en bedrijfsregelingen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | |
65298 reserve mutatie product 52 | 0 | 0 | -220 | 0 | -220 | 0 | 0 | -221 | 0 | -221 | 0 | 0 | -221 | 0 | -221 | 0 | 0 | -519 | 0 | -519 | |
Totaal Economische en grondzaken | 13.204 | -12.728 | -220 | 0 | 255 | 9.552 | -7.487 | -221 | 0 | 1.844 | 19.340 | -17.409 | -221 | 0 | 1.710 | 17.282 | -16.751 | -519 | 0 | 13 | |
Totaal Economische zaken en grondzaken | 13.204 | -12.728 | -220 | 0 | 255 | 9.552 | -7.487 | -221 | 0 | 1.844 | 19.340 | -17.409 | -221 | 0 | 1.710 | 17.282 | -16.751 | -519 | 0 | 13 | |
Duurzaamheid | |||||||||||||||||||||
Afvalinzameling | |||||||||||||||||||||
65500 afvalinzameling algemeen beleid | 913 | -4 | 0 | 0 | 910 | 1.021 | -49 | 0 | 0 | 972 | 963 | -49 | 0 | 0 | 914 | 985 | -6 | 0 | 0 | 979 | |
65520 inzameling huisvuil restafval | 901 | -37 | 0 | 0 | 864 | 881 | -34 | 0 | 0 | 847 | 881 | -34 | 0 | 0 | 847 | 798 | -27 | 0 | 0 | 771 | |
65521 inzameling grof huisvuil | 46 | -13 | 0 | 0 | 34 | 29 | -5 | 0 | 0 | 24 | 29 | -5 | 0 | 0 | 24 | 28 | -10 | 0 | 0 | 17 | |
65522 inzameling glas | 8 | -59 | 0 | 0 | -52 | 15 | -34 | 0 | 0 | -19 | 15 | -34 | 0 | 0 | -19 | 22 | -36 | 0 | 0 | -14 | |
65524 inzameling gft | 214 | 0 | 0 | 0 | 214 | 222 | 0 | 0 | 0 | 222 | 222 | 0 | 0 | 0 | 222 | 175 | 0 | 0 | 0 | 175 | |
65525 inzameling oud papier | 50 | -178 | 0 | 0 | -129 | 55 | -303 | 0 | 0 | -248 | 55 | -303 | 0 | 0 | -248 | 49 | -209 | 0 | 0 | -161 | |
65526 inzameling kunststof | 70 | -245 | 0 | 0 | -175 | 97 | -218 | 0 | 0 | -121 | 97 | -218 | 0 | 0 | -121 | 68 | -188 | 0 | 0 | -121 | |
65527 inzameling luiers | 2 | 0 | 0 | 0 | 2 | 11 | 0 | 0 | 0 | 11 | 11 | 0 | 0 | 0 | 11 | 6 | 0 | 0 | 0 | 6 | |
65532 ABS Havelte | 270 | -149 | 0 | 0 | 122 | 500 | -380 | 0 | 0 | 120 | 500 | -380 | 0 | 0 | 120 | 400 | -168 | 0 | 0 | 232 | |
65540 opbrengst afvalstoffenheffing | 0 | -3.331 | 0 | 0 | -3.331 | 0 | -3.331 | 0 | 0 | -3.331 | 0 | -3.331 | 0 | 0 | -3.331 | 0 | -3.313 | 0 | 0 | -3.313 | |
65551 inzameling bedrijfsafval | 67 | 0 | 0 | 0 | 67 | 72 | 0 | 0 | 0 | 72 | 72 | 0 | 0 | 0 | 72 | 63 | 0 | 0 | 0 | 63 | |
65560 opbrengst reinigingsrechten | 0 | -44 | 0 | 0 | -44 | 0 | -44 | 0 | 0 | -44 | 0 | -44 | 0 | 0 | -44 | 0 | -46 | 0 | 0 | -46 | |
65582 autos afvalinzameling | 559 | -7 | 0 | 0 | 552 | 566 | 0 | 0 | 0 | 566 | 569 | 0 | 0 | 0 | 569 | 566 | -7 | 0 | 0 | 559 | |
65584 Afval automatisering | 17 | 0 | 0 | 0 | 17 | 23 | 0 | 0 | 0 | 23 | 23 | 0 | 0 | 0 | 23 | 19 | 0 | 0 | 0 | 19 | |
65590 BTW afvalfonds mbt inzameling gescheiden afval | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Totaal Afvalinzameling | 3.115 | -4.067 | 0 | 0 | -951 | 3.492 | -4.397 | 0 | 0 | -906 | 3.436 | -4.397 | 0 | 0 | -961 | 3.179 | -4.011 | 0 | 0 | -832 | |
Milieuzorg | |||||||||||||||||||||
65600 milieuzorg algemeen | 445 | -6 | 0 | 0 | 439 | 464 | 0 | 0 | 0 | 464 | 477 | 0 | 0 | 0 | 477 | 411 | -1 | 0 | 0 | 410 | |
65611 natuur en milieu educatie | 24 | 0 | 0 | 0 | 24 | 41 | 0 | 0 | 0 | 41 | 41 | 0 | 0 | 0 | 41 | 16 | 0 | 0 | 0 | 16 | |
65620 uitvoering klimaat en energiebeleid spuk | 153 | -153 | 0 | 0 | 0 | 650 | -650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65630 gemeentelijke bijdrage RUD | 1.320 | 0 | 0 | 0 | 1.320 | 1.250 | 0 | 0 | 0 | 1.250 | 1.136 | 0 | 0 | 0 | 1.136 | 732 | 0 | 0 | 0 | 732 | |
65640 circulaire economie | 31 | 0 | 0 | 0 | 31 | 35 | 0 | 0 | 0 | 35 | 35 | 0 | 0 | 0 | 35 | 33 | 0 | 0 | 0 | 33 | |
65650 energietransitie | 14 | 0 | 0 | 0 | 14 | 28 | 0 | 0 | 0 | 28 | 28 | 0 | 0 | 0 | 28 | 33 | 0 | 0 | 0 | 33 | |
65651 warmte transitie visie | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76 | 0 | 0 | 0 | 76 | 0 | 0 | 0 | 0 | 0 | |
65652 lokale energie transitie | 71 | 0 | 0 | 0 | 71 | 131 | 0 | 0 | 0 | 131 | 509 | -473 | 0 | 0 | 36 | 77 | -38 | 0 | 0 | 40 | |
65653 regionale energie transitie | 5 | 0 | 0 | 0 | 5 | 30 | 0 | 0 | 0 | 30 | 30 | 0 | 0 | 0 | 30 | 49 | 0 | 0 | 0 | 49 | |
65654 wijkuitvoeringsplan berggierslanden | 6 | 0 | 0 | 0 | 6 | 25 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 94 | 0 | 0 | 0 | 94 | |
65655 aanpak energiearmoede | 102 | -102 | 0 | 0 | 0 | 473 | -473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65656 wijkuitvoeringsplan koedijkslanden | 168 | 0 | 0 | 0 | 168 | 135 | 0 | 0 | 0 | 135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65657 wijkuitvoeringsplan oosterboer | 53 | 0 | 0 | 0 | 53 | 50 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65658 wijkuitvoeringsplan nijeveen kern | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65659 wijkuitvoeringsplan blankenstein | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65660 klimaatadaptatie | 65 | -15 | 0 | 0 | 51 | 32 | 0 | 0 | 0 | 32 | 15 | 0 | 0 | 0 | 15 | 10 | 0 | 0 | 0 | 10 | |
65661 wijkuitvoeringsplan haveltermade | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65662 wijkuitvoeringsplan ezinge | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65663 warmteplan oevers | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65670 biodiversiteit in natuur en landschap | 56 | 0 | 0 | 0 | 56 | 80 | 0 | 0 | 0 | 80 | 80 | 0 | 0 | 0 | 80 | 15 | 0 | 0 | 0 | 15 | |
65698 reserve mutatie product 56 | 0 | 0 | -245 | 0 | -245 | 0 | 0 | -245 | 0 | -245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Totaal Milieuzorg | 2.513 | -276 | -245 | 0 | 1.992 | 3.424 | -1.123 | -245 | 0 | 2.056 | 2.428 | -473 | 0 | 0 | 1.955 | 1.469 | -38 | 0 | 0 | 1.431 | |
Totaal Duurzaamheid | 5.628 | -4.342 | -245 | 0 | 1.041 | 6.915 | -5.521 | -245 | 0 | 1.150 | 5.864 | -4.871 | 0 | 0 | 994 | 4.648 | -4.049 | 0 | 0 | 599 | |
Burgerzaken | |||||||||||||||||||||
Begraafplaatsen | |||||||||||||||||||||
63000 beheer en onderhoud begraafplaatsen | 375 | 0 | 0 | 0 | 375 | 399 | 0 | 0 | 0 | 399 | 378 | 0 | 0 | 0 | 378 | 380 | 0 | 0 | 0 | 380 | |
63010 begraafrechten | 16 | -241 | 0 | 0 | -224 | -2 | -230 | 0 | 0 | -232 | -2 | -280 | 0 | 0 | -282 | 4 | -231 | 0 | 0 | -227 | |
63011 lijkschouw onvermogenden | 6 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
63020 restauratie cultuurhistorische graven | 8 | -4 | 0 | 0 | 4 | 10 | -10 | 0 | 0 | 0 | 10 | -10 | 0 | 0 | 0 | 19 | -10 | 0 | 0 | 10 | |
63082 materiaal begraafplaats kostprijsverhogend | 17 | 0 | 0 | 0 | 17 | 15 | 0 | 0 | 0 | 15 | 15 | 0 | 0 | 0 | 15 | 16 | 0 | 0 | 0 | 16 | |
63083 gebouwen begraafplaats | 40 | -7 | 0 | 0 | 33 | 27 | -6 | 0 | 0 | 21 | 27 | -6 | 0 | 0 | 21 | 24 | -6 | 0 | 0 | 18 | |
63084 begraafplaatsen automatisering | 7 | 0 | 0 | 0 | 7 | 5 | 0 | 0 | 0 | 5 | 5 | 0 | 0 | 0 | 5 | 5 | 0 | 0 | 0 | 5 | |
Totaal Begraafplaatsen | 469 | -252 | 0 | 0 | 218 | 454 | -246 | 0 | 0 | 208 | 433 | -296 | 0 | 0 | 138 | 447 | -246 | 0 | 0 | 201 | |
Publiekszaken | |||||||||||||||||||||
63100 interne en externe dienstverlening | 1.615 | 0 | 0 | 0 | 1.615 | 1.373 | 0 | 0 | 0 | 1.373 | 1.355 | 0 | 0 | 0 | 1.355 | 1.481 | 0 | 0 | 0 | 1.481 | |
63101 front office | 12 | 0 | 0 | 0 | 12 | 11 | 0 | 0 | 0 | 11 | 11 | 0 | 0 | 0 | 11 | 10 | 0 | 0 | 0 | 10 | |
63111 rijbewijzen gem leges | 0 | -96 | 0 | 0 | -96 | 0 | -78 | 0 | 0 | -78 | 0 | -78 | 0 | 0 | -78 | 0 | -103 | 0 | 0 | -103 | |
63112 rijbewijzen rijksleges | 33 | -36 | 0 | 0 | -3 | 32 | -32 | 0 | 0 | 0 | 32 | -32 | 0 | 0 | 0 | 39 | -43 | 0 | 0 | -4 | |
63121 reisdocumenten gem leges | 14 | -93 | 0 | 0 | -79 | 0 | -38 | 0 | 0 | -38 | 0 | -38 | 0 | 0 | -38 | 0 | -114 | 0 | 0 | -114 | |
63122 reisdocumenten rijksleges | 84 | -85 | 0 | 0 | -1 | 25 | -25 | 0 | 0 | 0 | 25 | -25 | 0 | 0 | 0 | 105 | -100 | 0 | 0 | 5 | |
63130 burgerlijke stand | 2 | 0 | 0 | 0 | 2 | 4 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | 0 | 4 | 8 | 0 | 0 | 0 | 8 | |
63131 burgerlijke stand gem leges | 0 | -4 | 0 | 0 | -4 | 0 | -7 | 0 | 0 | -7 | 0 | -7 | 0 | 0 | -7 | 0 | -4 | 0 | 0 | -4 | |
63140 naturalisatie gem leges | 0 | -10 | 0 | 0 | -10 | 0 | -8 | 0 | 0 | -8 | 0 | -8 | 0 | 0 | -8 | 0 | -10 | 0 | 0 | -10 | |
63141 naturalisatie rijksleges | 28 | -27 | 0 | 0 | 1 | 20 | -20 | 0 | 0 | 0 | 20 | -20 | 0 | 0 | 0 | 26 | -28 | 0 | 0 | -2 | |
63150 afgifte diverse verklaringen rijksleges | 6 | -6 | 0 | 0 | 0 | 10 | -10 | 0 | 0 | 0 | 10 | -10 | 0 | 0 | 0 | 7 | -6 | 0 | 0 | 1 | |
63151 afgifte diverse verklaringen gem leges | 0 | -4 | 0 | 0 | -4 | 0 | -3 | 0 | 0 | -3 | 0 | -3 | 0 | 0 | -3 | 0 | -3 | 0 | 0 | -3 | |
63160 geneesk verklaringen aankoop | 11 | 0 | 0 | 0 | 11 | 15 | 0 | 0 | 0 | 15 | 15 | 0 | 0 | 0 | 15 | 3 | 0 | 0 | 0 | 3 | |
63161 geneesk verklaringen verkoop | 0 | -9 | 0 | 0 | -9 | 0 | -15 | 0 | 0 | -15 | 0 | -15 | 0 | 0 | -15 | 0 | -11 | 0 | 0 | -11 | |
63170 gba | 10 | -36 | 0 | 0 | -25 | 5 | -17 | 0 | 0 | -12 | 5 | -17 | 0 | 0 | -12 | 3 | -24 | 0 | 0 | -21 | |
63171 verkiezingen | 176 | -3 | 0 | 0 | 172 | 65 | 0 | 0 | 0 | 65 | 65 | 0 | 0 | 0 | 65 | 85 | 0 | 0 | 0 | 85 | |
63172 naamgeving nummering | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
63173 huwelijksvoltrekkingen | 0 | -83 | 0 | 0 | -83 | 5 | -53 | 0 | 0 | -48 | 5 | -53 | 0 | 0 | -48 | 1 | -72 | 0 | 0 | -71 | |
63184 burgerzaken automatisering | 91 | 0 | 0 | 0 | 91 | 78 | 0 | 0 | 0 | 78 | 78 | 0 | 0 | 0 | 78 | 87 | 0 | 0 | 0 | 87 | |
63185 automatisering uitvoering wet woz | 49 | 0 | 0 | 0 | 49 | 43 | 0 | 0 | 0 | 43 | 43 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | |
63190 uitvoering wet woz | 302 | 0 | 0 | 0 | 302 | 286 | 0 | 0 | 0 | 286 | 232 | 0 | 0 | 0 | 232 | 264 | 0 | 0 | 0 | 264 | |
63191 uitvoering wet woz OZB nietwoningen | 317 | 0 | 0 | 0 | 317 | 248 | 0 | 0 | 0 | 248 | 237 | 0 | 0 | 0 | 237 | 208 | 0 | 0 | 0 | 208 | |
63198 reserve mutatie product 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -94 | 0 | -94 | |
Totaal Publiekszaken | 2.749 | -490 | 0 | 0 | 2.260 | 2.218 | -306 | 0 | 0 | 1.912 | 2.136 | -306 | 0 | 0 | 1.829 | 2.328 | -519 | -94 | 0 | 1.715 | |
Totaal Burgerzaken | 3.219 | -741 | 0 | 0 | 2.478 | 2.672 | -552 | 0 | 0 | 2.120 | 2.569 | -602 | 0 | 0 | 1.967 | 2.775 | -765 | -94 | 0 | 1.916 | |
Algemene dekkingsmiddelen en onvoorzien | |||||||||||||||||||||
Algemene Ondersteuning | |||||||||||||||||||||
65940 voormalig personeelseniorenbeleid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 832 | -802 | 0 | 0 | 30 | |
65965 nog te bet kosten dienstjaar | 74 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 80 | |
65966 afschrijving dubieuze debiteuren | 37 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | -23 | |
65971 afwikkeling onderzoek belastingdienst | 131 | -432 | 0 | 0 | -300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 61 | |
65998 reserve mutatie product 59 | 0 | 0 | -1.218 | 3.490 | 2.272 | 0 | 0 | -1.218 | 3.491 | 2.273 | 0 | 0 | 0 | 3.491 | 3.491 | 0 | 0 | 0 | 615 | 615 | |
Totaal Algemene Ondersteuning | 243 | -432 | -1.218 | 3.490 | 2.084 | 0 | 0 | -1.218 | 3.491 | 2.273 | 0 | 0 | 0 | 3.491 | 3.491 | 951 | -802 | 0 | 615 | 764 | |
Onvoorziene uitgaven | |||||||||||||||||||||
65980 onvoorziene uitgaven | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | |
Totaal Onvoorziene uitgaven | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | |
Deelnemingen | |||||||||||||||||||||
65920 deelneming bng | 0 | -47 | 0 | 0 | -47 | 1 | -32 | 0 | 0 | -31 | 1 | -32 | 0 | 0 | -31 | 1 | -43 | 0 | 0 | -42 | |
65921 deelneming nutsbedrijven | 1.218 | -766 | 0 | 0 | 452 | 1.219 | -613 | 0 | 0 | 606 | 1 | -613 | 0 | 0 | -612 | 1 | -730 | 0 | 0 | -730 | |
Totaal Deelnemingen | 1.219 | -814 | 0 | 0 | 405 | 1.219 | -645 | 0 | 0 | 575 | 1 | -645 | 0 | 0 | -643 | 1 | -774 | 0 | 0 | -772 | |
Belastingen en Invordering | |||||||||||||||||||||
65901 precario baten | 0 | -60 | 0 | 0 | -60 | 0 | -64 | 0 | 0 | -64 | 0 | -64 | 0 | 0 | -64 | 0 | -57 | 0 | 0 | -57 | |
65951 ozb niet woningengebruikers | 0 | -2.013 | 0 | 0 | -2.013 | 0 | -1.953 | 0 | 0 | -1.953 | 0 | -1.953 | 0 | 0 | -1.953 | 0 | -1.878 | 0 | 0 | -1.878 | |
65952 ozb woningen eigenaren | 0 | -4.899 | 0 | 0 | -4.899 | 0 | -4.985 | 0 | 0 | -4.985 | 0 | -4.985 | 0 | 0 | -4.985 | 0 | -4.816 | 0 | 0 | -4.816 | |
65953 ozb niet woningen eigenaar | 0 | -2.997 | 0 | 0 | -2.997 | 0 | -3.079 | 0 | 0 | -3.079 | 0 | -3.079 | 0 | 0 | -3.079 | 0 | -3.087 | 0 | 0 | -3.087 | |
65954 BIZbijdrage | 0 | -188 | 0 | 0 | -188 | 0 | -178 | 0 | 0 | -178 | 0 | -178 | 0 | 0 | -178 | 0 | -167 | 0 | 0 | -167 | |
65955 vervolgingskosten | 26 | -46 | 0 | 0 | -20 | 34 | -68 | 0 | 0 | -34 | 34 | -68 | 0 | 0 | -34 | 36 | -143 | 0 | 0 | -107 | |
Totaal Belastingen en Invordering | 26 | -10.203 | 0 | 0 | -10.177 | 34 | -10.327 | 0 | 0 | -10.293 | 34 | -10.327 | 0 | 0 | -10.293 | 36 | -10.148 | 0 | 0 | -10.112 | |
Algemene uitkeringen | |||||||||||||||||||||
65960 algemene uitkering uit het gemeentefonds | 0 | -75.079 | 0 | 0 | -75.079 | 0 | -72.778 | 0 | 0 | -72.778 | 0 | -70.850 | 0 | 0 | -70.850 | 0 | -70.769 | 0 | 0 | -70.769 | |
65961 algemene uitkering deelfonds sociaal domein | 0 | -7.628 | 0 | 0 | -7.628 | 0 | -6.866 | 0 | 0 | -6.866 | 0 | -6.866 | 0 | 0 | -6.866 | 0 | -9.721 | 0 | 0 | -9.721 | |
Totaal Algemene uitkeringen | 0 | -82.707 | 0 | 0 | -82.707 | 0 | -79.644 | 0 | 0 | -79.644 | 0 | -77.716 | 0 | 0 | -77.716 | 0 | -80.490 | 0 | 0 | -80.490 | |
Stelposten | |||||||||||||||||||||
65975 stelpost nog nader in te vullen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65977 stelpost Ogterop | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Totaal Stelposten | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Saldo op de financieringsfunctie | |||||||||||||||||||||
65912 renteexplbijdr woningbouwcomplexen | 155 | -155 | 0 | 0 | 0 | 146 | -155 | 0 | 0 | -9 | 146 | -155 | 0 | 0 | -9 | 171 | -171 | 0 | 0 | 0 | |
65913 hypoth geldl verstrekt aan ambtenaren | 9 | -20 | 0 | 0 | -11 | 14 | -42 | 0 | 0 | -28 | 14 | -42 | 0 | 0 | -28 | 14 | -23 | 0 | 0 | -9 | |
65914 verstr geldl drukkerij museum | 1 | -2 | 0 | 0 | -2 | 1 | -2 | 0 | 0 | -1 | 1 | -2 | 0 | 0 | -1 | 1 | -2 | 0 | 0 | -1 | |
65915 Verstr lening St Horeca Schouwburg Ogterop | 1 | -1 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | -2 | 0 | -2 | 0 | 0 | -2 | 1 | -2 | 0 | 0 | 0 | |
65922 verstr geldleningen nutsbedrijven | 3 | 0 | 0 | 0 | 3 | 5 | -8 | 0 | 0 | -3 | 5 | -8 | 0 | 0 | -3 | 5 | 0 | 0 | 0 | 5 | |
65923 verstr geldleningen duurzaamheidsfonds | 19 | -17 | 0 | 0 | 2 | 9 | -6 | 0 | 0 | 3 | 9 | -6 | 0 | 0 | 3 | 20 | -12 | 0 | 0 | 8 | |
65924 verstr geldlen flexibele stimuleringslening svn | 10 | 0 | 0 | 0 | 10 | 15 | 0 | 0 | 0 | 15 | 15 | 0 | 0 | 0 | 15 | 15 | 0 | 0 | 0 | 15 | |
65930 liquiditeitenbeheer algemeen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65931 ontvangen rente uitzettingen 1 jaar | 0 | -323 | 0 | 0 | -323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34 | 0 | 0 | -34 | |
65932 kapitaallasten | 457 | -8 | 0 | 0 | 449 | -27 | 0 | 0 | 0 | -27 | -59 | 0 | 0 | 0 | -59 | 93 | 0 | 0 | 0 | 92 | |
Totaal Saldo op de financieringsfunctie | 654 | -526 | 0 | 0 | 129 | 162 | -214 | 0 | 0 | -52 | 130 | -214 | 0 | 0 | -84 | 319 | -245 | 0 | 0 | 74 | |
Overhead | |||||||||||||||||||||
65800 team bestuur en organisatie | 1.909 | -12 | 0 | 0 | 1.898 | 1.684 | 0 | 0 | 0 | 1.684 | 1.145 | 0 | 0 | 0 | 1.145 | 1.363 | -23 | 0 | 0 | 1.341 | |
65801 team advies | 2.503 | -16 | 0 | 0 | 2.487 | 2.390 | 0 | 0 | 0 | 2.390 | 2.082 | 0 | 0 | 0 | 2.082 | 1.984 | -9 | 0 | 0 | 1.975 | |
65802 team dienstverlening | 195 | -12 | 0 | 0 | 183 | 350 | 0 | 0 | 0 | 350 | 373 | 0 | 0 | 0 | 373 | 236 | -17 | 0 | 0 | 219 | |
65803 team economie en regio | 197 | -5 | 0 | 0 | 192 | 225 | 0 | 0 | 0 | 225 | 181 | 0 | 0 | 0 | 181 | 74 | -1 | 0 | 0 | 72 | |
65804 team financin en belastingen | 1.797 | -67 | 0 | 0 | 1.730 | 1.871 | -10 | 0 | 0 | 1.860 | 1.757 | -10 | 0 | 0 | 1.746 | 1.608 | -96 | 0 | 0 | 1.512 | |
65805 team informatie en interne dienstverlening | 2.640 | -1 | 0 | 0 | 2.638 | 2.733 | 0 | 0 | 0 | 2.733 | 2.837 | 0 | 0 | 0 | 2.837 | 2.398 | -12 | 0 | 0 | 2.386 | |
65806 team leefbaarheid en wijkregie | 171 | -65 | 0 | 0 | 106 | 239 | 0 | 0 | 0 | 239 | 166 | 0 | 0 | 0 | 166 | 150 | -1 | 0 | 0 | 149 | |
65807 team kwaliteit en ondersteuning | 394 | 0 | 0 | 0 | 394 | 314 | 0 | 0 | 0 | 314 | 296 | 0 | 0 | 0 | 296 | 206 | -13 | 0 | 0 | 193 | |
65808 team opgroeien | 170 | -85 | 0 | 0 | 85 | 225 | 0 | 0 | 0 | 225 | 245 | 0 | 0 | 0 | 245 | 98 | -31 | 0 | 0 | 68 | |
65809 team vitaliteit | 68 | -73 | 0 | 0 | -5 | 116 | 0 | 0 | 0 | 116 | 111 | 0 | 0 | 0 | 111 | 46 | -22 | 0 | 0 | 25 | |
65810 hrm centrale afdelingsbudgetten | 430 | -20 | 0 | 0 | 410 | 252 | 0 | 0 | 0 | 252 | 595 | 0 | 0 | 0 | 595 | 298 | 0 | 0 | 0 | 298 | |
65811 hrm centrale opleidingsbudgetten | 118 | 0 | 0 | 0 | 118 | 116 | 0 | 0 | 0 | 116 | 116 | 0 | 0 | 0 | 116 | 125 | 0 | 0 | 0 | 125 | |
65813 hrm sec arb voorwaarden | 252 | 0 | 0 | 0 | 252 | 165 | -8 | 0 | 0 | 157 | 165 | -8 | 0 | 0 | 157 | 211 | -1 | 0 | 0 | 210 | |
65814 hrm arbo zorg | 192 | -2 | 0 | 0 | 190 | 107 | 0 | 0 | 0 | 107 | 107 | 0 | 0 | 0 | 107 | 127 | -9 | 0 | 0 | 118 | |
65815 team werk en meedoen | 272 | -143 | 0 | 0 | 129 | 210 | 0 | 0 | 0 | 210 | 201 | 0 | 0 | 0 | 201 | 118 | -10 | 0 | 0 | 108 | |
65816 team ruimte verzorgen | 135 | -37 | 0 | 0 | 99 | 143 | 0 | 0 | 0 | 143 | 199 | 0 | 0 | 0 | 199 | 91 | -97 | 0 | 0 | -6 | |
65817 team duurzaam | 223 | -5 | 0 | 0 | 219 | 193 | 0 | 0 | 0 | 193 | 216 | 0 | 0 | 0 | 216 | 152 | -188 | 0 | 0 | -36 | |
65818 team ruimte initiatief | 64 | -39 | 0 | 0 | 25 | 97 | 0 | 0 | 0 | 97 | 1 | 0 | 0 | 0 | 1 | -90 | -3 | 0 | 0 | -93 | |
65819 stelpost bezuiniging bedrijfsvoering geblokkeerd | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65825 bedrijfskleding | 48 | 0 | 0 | 0 | 48 | 41 | 0 | 0 | 0 | 41 | 41 | 0 | 0 | 0 | 41 | 34 | 0 | 0 | 0 | 34 | |
65828 voorlichting | 58 | 0 | 0 | 0 | 58 | 58 | 0 | 0 | 0 | 58 | 58 | 0 | 0 | 0 | 58 | 56 | 0 | 0 | 0 | 56 | |
65830 huisvesting stadskantoor | 1.090 | -64 | 0 | 0 | 1.026 | 1.080 | -63 | 0 | 0 | 1.017 | 1.088 | -63 | 0 | 0 | 1.025 | 1.174 | -46 | 0 | 0 | 1.128 | |
65831 huisvesting gemeentewerf | 100 | -35 | 0 | 0 | 65 | 90 | -6 | 0 | 0 | 84 | 77 | -6 | 0 | 0 | 71 | 80 | -6 | 0 | 0 | 74 | |
65840 hrm dienstauto | 17 | 0 | 0 | 0 | 17 | 17 | 0 | 0 | 0 | 17 | 17 | 0 | 0 | 0 | 17 | 14 | 0 | 0 | 0 | 14 | |
65841 HRM samenwerking | 21 | 0 | 0 | 0 | 21 | 18 | 0 | 0 | 0 | 18 | 18 | 0 | 0 | 0 | 18 | 19 | 0 | 0 | 0 | 19 | |
65843 facilitaire ondersteuning algemeen | 389 | -41 | 0 | 0 | 348 | 328 | -3 | 0 | 0 | 325 | 328 | -3 | 0 | 0 | 325 | 417 | -35 | 0 | 0 | 383 | |
65844 bhv | 20 | 0 | 0 | 0 | 20 | 14 | 0 | 0 | 0 | 14 | 14 | 0 | 0 | 0 | 14 | 23 | 0 | 0 | 0 | 23 | |
65845 bedrijfsrestaurant | 92 | 0 | 0 | 0 | 92 | 57 | 0 | 0 | 0 | 57 | 57 | 0 | 0 | 0 | 57 | 63 | 0 | 0 | 0 | 63 | |
65846 overhead algemeen | 90 | 0 | 0 | 0 | 90 | 83 | 0 | 0 | 0 | 83 | 83 | 0 | 0 | 0 | 83 | 96 | 0 | 0 | 0 | 96 | |
65847 middelen beheer centrale adm | 60 | 0 | 0 | 0 | 60 | 52 | 0 | 0 | 0 | 52 | 52 | 0 | 0 | 0 | 52 | 59 | 0 | 0 | 0 | 59 | |
65848 onderzoek en controle | 14 | 0 | 0 | 0 | 14 | 37 | 0 | 0 | 0 | 37 | 37 | 0 | 0 | 0 | 37 | 19 | 0 | 0 | 0 | 19 | |
65849 juridische ondersteuning incl personeel | 90 | 0 | 0 | 0 | 90 | 46 | 0 | 0 | 0 | 46 | 46 | 0 | 0 | 0 | 46 | 74 | 0 | 0 | 0 | 74 | |
65850 ondernemingsraad | 10 | 0 | 0 | 0 | 10 | 16 | 0 | 0 | 0 | 16 | 16 | 0 | 0 | 0 | 16 | 5 | 0 | 0 | 0 | 5 | |
65851 geo informatie | 37 | -20 | 0 | 0 | 17 | 20 | -10 | 0 | 0 | 9 | 20 | -10 | 0 | 0 | 9 | 27 | -15 | 0 | 0 | 13 | |
65852 historisch onderzoek naar joodse eigendommen | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 14 | |
65853 deelname edepot | 25 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 25 | |
65854 AVG en informatiebeveiliging | 16 | 0 | 0 | 0 | 16 | 25 | 0 | 0 | 0 | 25 | 25 | 0 | 0 | 0 | 25 | 10 | 0 | 0 | 0 | 10 | |
65855 Wet open overheid | 0 | 0 | 0 | 0 | 0 | 49 | 0 | 0 | 0 | 49 | 126 | 0 | 0 | 0 | 126 | 0 | 0 | 0 | 0 | 0 | |
65860 hostingonderhoud website | 59 | 0 | 0 | 0 | 59 | 52 | 0 | 0 | 0 | 52 | 52 | 0 | 0 | 0 | 52 | 48 | 0 | 0 | 0 | 48 | |
65861 automatisering overhead | 625 | 0 | 0 | 0 | 625 | 713 | 0 | 0 | 0 | 713 | 804 | 0 | 0 | 0 | 804 | 615 | 0 | 0 | 0 | 615 | |
65862 software | 628 | 0 | 0 | 0 | 628 | 640 | 0 | 0 | 0 | 640 | 465 | 0 | 0 | 0 | 465 | 440 | 0 | 0 | 0 | 440 | |
65863 hardware | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 11 | 11 | 0 | 0 | 0 | 11 | 2 | 0 | 0 | 0 | 2 | |
65870 algemene uitgaven coronacrisis | 30 | 0 | 0 | 0 | 30 | 30 | 0 | 0 | 0 | 30 | 30 | 0 | 0 | 0 | 30 | 41 | 0 | 0 | 0 | 41 | |
65871 inrichting vaccinatiestraat corona | 0 | -20 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41 | 0 | 0 | -41 | |
65880 voormalig personeelseniorenbeleid | 120 | 0 | 0 | 0 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
65881 verlofsparen | 230 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 46 | |
65882 rollend materieel vastgoed wachtdienst etc | 34 | -6 | 0 | 0 | 28 | 27 | 0 | 0 | 0 | 27 | 36 | 0 | 0 | 0 | 36 | 32 | 0 | 0 | 0 | 32 | |
65898 reserve mutatie product 58 | 0 | 0 | -125 | 0 | -125 | 0 | 0 | -125 | 0 | -125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96 | 0 | -96 | |
Totaal Overhead | 15.636 | -768 | -125 | 0 | 14.743 | 14.935 | -100 | -125 | 0 | 14.709 | 14.293 | -100 | 0 | 0 | 14.193 | 12.626 | -675 | -96 | 0 | 11.856 | |
Heffing VPB | |||||||||||||||||||||
65933 heffing VPB | 8 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -3 | |
Totaal Heffing VPB | 8 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -3 | |
Totaal Algemene dekkingsmiddelen en onvoorzien | 17.786 | -95.449 | -1.343 | 3.490 | -75.516 | 16.351 | -90.930 | -1.343 | 3.491 | -72.432 | 14.509 | -89.002 | 0 | 3.491 | -71.002 | 13.930 | -93.134 | -96 | 615 | -78.685 | |
Gerealiseerd resultaat | 143.555 | -153.418 | -4.375 | 3.490 | -10.749 | 132.127 | -130.385 | -4.421 | 3.491 | 812 | 131.192 | -134.296 | -401 | 3.491 | -14 | 133.738 | -148.833 | -1.420 | 615 | -15.900 |
Voor een toelichting op het overzicht van baten en lasten wordt verwezen naar de afzonderlijke programma verantwoording.