Taakveld |
Omschrijving taakveld BBV (bedragen in €) |
Lasten Begroot 2019 |
Baten Begroot 2019 |
Saldo Begroot 2019 |
Lasten Rekening 2019 |
Baten Rekening 2019 |
Saldo Rekening 2019 |
0.1 |
Bestuur |
1.863.217 |
0 |
1.863.217 |
2.262.284 |
0 |
2.262.284 |
0.10 |
Mutaties reserves |
8.366.823 |
9.125.583 |
-758.760 |
14.429.740 |
13.841.269 |
588.472 |
0.11 |
Resultaat van de rekening van baten en lasten |
0 |
0 |
0 |
0 |
0 |
0 |
0.2 |
Burgerzaken |
860.240 |
546.468 |
313.772 |
878.655 |
548.132 |
330.522 |
0.3 |
Beheer overige gebouwen en gronden |
1.609.934 |
1.931.590 |
-321.656 |
1.535.113 |
1.941.710 |
-406.597 |
0.4 |
Overhead |
13.603.699 |
949.497 |
12.654.202 |
12.454.236 |
766.383 |
11.687.852 |
0.5 |
Treasury |
-120.947 |
675.400 |
-796.347 |
-209.302 |
325.552 |
-534.853 |
0.61 |
OZB woningen |
465.204 |
5.396.746 |
-4.931.542 |
470.567 |
5.664.682 |
-5.194.115 |
0.62 |
OZB niet-woningen |
0 |
4.769.805 |
-4.769.805 |
0 |
5.013.761 |
-5.013.761 |
0.63 |
Parkeerbelasting |
0 |
1.072.175 |
-1.072.175 |
0 |
1.144.050 |
-1.144.050 |
0.64 |
Belastingen overig |
2.885 |
1.902.520 |
-1.899.635 |
2.988 |
1.858.243 |
-1.855.255 |
0.7 |
Algemene uitkering en overige uitkeringen gemeentefonds |
0 |
51.613.138 |
-51.613.138 |
829.763 |
55.060.938 |
-54.231.175 |
0.8 |
Overige baten en lasten |
106.979 |
0 |
106.979 |
161.893 |
239 |
161.654 |
1.1 |
Crisisbeheersing en brandweer |
1.698.559 |
0 |
1.698.559 |
1.687.512 |
10.324 |
1.677.188 |
1.2 |
Openbare orde en veiligheid |
546.716 |
19.487 |
527.229 |
572.801 |
33.044 |
539.758 |
2.1 |
Verkeer en vervoer |
3.993.313 |
115.059 |
3.878.254 |
4.156.232 |
114.009 |
4.042.223 |
2.2 |
Parkeren |
463.987 |
0 |
463.987 |
430.202 |
6.250 |
423.952 |
2.4 |
Economische havens en waterwegen |
429.761 |
455.617 |
-25.856 |
398.997 |
458.914 |
-59.917 |
2.5 |
Openbaar vervoer |
655.464 |
743.197 |
-87.733 |
702.477 |
715.592 |
-13.115 |
3.1 |
Economische ontwikkeling |
287.975 |
2.801 |
285.174 |
237.397 |
18.615 |
218.782 |
3.3 |
Bedrijvenloket en bedrijfsregelingen |
95.225 |
86.337 |
8.888 |
103.339 |
79.688 |
23.651 |
3.4 |
Economische promotie |
94.517 |
174.229 |
-79.712 |
94.620 |
185.100 |
-90.480 |
4.1 |
Openbaar basisonderwijs |
173.862 |
0 |
173.862 |
159.985 |
0 |
159.985 |
4.2 |
Onderwijshuisvesting |
1.999.840 |
333.984 |
1.665.856 |
1.918.600 |
325.466 |
1.593.134 |
4.3 |
Onderwijsbeleid en leerlingenzaken |
1.750.690 |
321.200 |
1.429.490 |
1.840.969 |
426.886 |
1.414.083 |
5.1 |
Sportbeleid en activering |
314.864 |
0 |
314.864 |
284.438 |
0 |
284.438 |
5.2 |
Sportaccommodaties |
3.444.475 |
1.017.644 |
2.426.831 |
4.117.561 |
1.603.539 |
2.514.021 |
5.3 |
Cultuurpresentatie, cultuurproductie en cultuurparticipatie |
2.689.563 |
415.983 |
2.273.580 |
2.407.993 |
476.695 |
1.931.298 |
5.4 |
Musea |
428.591 |
16.445 |
412.146 |
387.601 |
7.836 |
379.765 |
5.5 |
Cultureel erfgoed |
79.719 |
5.705 |
74.014 |
37.763 |
4.505 |
33.257 |
5.6 |
Media |
1.138.424 |
48.769 |
1.089.655 |
1.127.306 |
48.016 |
1.079.290 |
5.7 |
Openbaar groen en (openlucht) recreatie |
3.069.241 |
12.709 |
3.056.532 |
3.026.085 |
4.447 |
3.021.639 |
6.1 |
Samenkracht en burgerparticipatie |
4.416.482 |
0 |
4.416.482 |
4.316.791 |
68.250 |
4.248.541 |
6.2 |
Wijkteams |
3.289.542 |
0 |
3.289.542 |
4.141.986 |
30.944 |
4.111.042 |
6.3 |
Inkomensregelingen |
14.867.838 |
11.984.200 |
2.883.638 |
14.494.431 |
12.003.592 |
2.490.839 |
6.4 |
Begeleide participatie |
4.706.324 |
738.267 |
3.968.057 |
5.253.678 |
1.145.220 |
4.108.458 |
6.5 |
Arbeidsparticipatie |
2.905.283 |
15.000 |
2.890.283 |
3.295.677 |
3.156 |
3.292.521 |
6.6 |
Maatwerkvoorzieningen (WMO) |
908.125 |
506.902 |
401.223 |
1.164.214 |
62.006 |
1.102.207 |
6.71 |
Maatwerkdienstverlening 18+ |
8.399.067 |
2.714.179 |
5.684.888 |
5.864.527 |
347.183 |
5.517.345 |
6.72 |
Maatwerkdienstverlening 18- |
7.816.334 |
0 |
7.816.334 |
8.161.478 |
0 |
8.161.478 |
6.81 |
Geëscaleerde zorg 18+ |
0 |
200.000 |
-200.000 |
1.879.417 |
3.218.147 |
-1.338.730 |
6.82 |
Geëscaleerde zorg 18- |
129.846 |
0 |
129.846 |
532.708 |
0 |
532.708 |
7.1 |
Volksgezondheid |
1.099.854 |
0 |
1.099.854 |
1.160.631 |
33.301 |
1.127.330 |
7.2 |
Riolering |
2.993.361 |
2.582.461 |
410.900 |
2.871.730 |
2.547.515 |
324.215 |
7.3 |
Afval |
3.809.880 |
4.579.501 |
-769.621 |
4.214.432 |
4.702.351 |
-487.919 |
7.4 |
Milieubeheer |
671.474 |
29.761 |
641.713 |
696.140 |
93.842 |
602.298 |
7.5 |
Begraafplaatsen en crematoria |
487.522 |
558.993 |
-71.471 |
443.825 |
532.545 |
-88.721 |
8.1 |
Ruimtelijke ordening |
3.124.787 |
1.944.329 |
1.180.458 |
3.394.300 |
2.529.400 |
864.901 |
8.2 |
Grondexploitatie (niet bedrijventerreinen) |
1.328.699 |
1.336.056 |
-7.357 |
1.370.394 |
2.179.071 |
-808.677 |
8.3 |
Wonen en bouwen |
1.351.083 |
1.073.420 |
277.663 |
1.278.480 |
1.319.283 |
-40.803 |
Eindtotaal |
|
112.418.321 |
110.015.157 |
2.403.164 |
121.042.656 |
121.499.693 |
-457.037 |