Bedragen veelvoud van € 1.000 |
begroot totaal van lasten |
Begroot totaal van baten |
|
|
|
Pr. |
Taak-
veld |
Taakveld omschrijving |
Na wijziging
2022 |
Begr.
2023 |
Begr.
2024 |
Begr.
2025 |
Begr.
2026 |
Na wijziging
2022 |
Begr.
2023 |
Begr.
2024 |
Begr.
2025 |
Begr.
2026 |
|
|
|
P1 |
0.10 |
Mutaties reserves |
945 |
5 |
5 |
5 |
5 |
1.126 |
105 |
0 |
0 |
0 |
|
|
|
P1 |
1.2 |
Openbare orde en veiligheid |
144 |
146 |
146 |
146 |
146 |
8 |
8 |
8 |
8 |
8 |
|
|
|
P1 |
2.1 |
Verkeer en vervoer |
5.028 |
3.268 |
3.195 |
3.226 |
3.246 |
2.227 |
277 |
280 |
280 |
280 |
|
|
|
P1 |
2.2 |
Parkeren |
10 |
6 |
6 |
6 |
6 |
9 |
5 |
5 |
5 |
5 |
|
|
|
P1 |
2.4 |
Economische havens en waterwegen |
211 |
257 |
197 |
197 |
197 |
18 |
18 |
18 |
18 |
18 |
|
|
|
P1 |
5.3 |
Cultuurpresentatie, cultuurproductie en cultuurparticipatie |
81 |
38 |
38 |
38 |
38 |
418 |
0 |
0 |
0 |
0 |
|
|
|
P1 |
5.5 |
Cultureel erfgoed |
40 |
40 |
58 |
58 |
58 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P1 |
5.7 |
Openbaar groen en (openlucht) recreatie |
2.116 |
1.876 |
1.875 |
1.875 |
1.875 |
27 |
14 |
14 |
14 |
14 |
|
|
|
|
|
Opgave Leefbaarheid |
8.575 |
5.636 |
5.520 |
5.551 |
5.571 |
3.833 |
427 |
325 |
325 |
325 |
|
|
|
P2 |
0.10 |
Mutaties reserves |
30 |
0 |
0 |
0 |
0 |
57 |
55 |
35 |
0 |
0 |
|
|
|
P2 |
7.2 |
Riolering |
1.764 |
1.882 |
1.881 |
1.880 |
1.871 |
2.310 |
2.421 |
2.421 |
2.421 |
2.421 |
|
|
|
P2 |
7.3 |
Afval |
2.487 |
2.665 |
2.556 |
2.540 |
2.537 |
3.031 |
3.247 |
3.117 |
3.099 |
3.095 |
|
|
|
P2 |
7.4 |
Milieubeheer |
1.542 |
1.083 |
1.067 |
1.043 |
1.054 |
210 |
5 |
5 |
5 |
5 |
|
|
|
|
|
Opgave Duurzaamheid |
5.823 |
5.630 |
5.504 |
5.463 |
5.462 |
5.608 |
5.728 |
5.578 |
5.525 |
5.521 |
|
|
|
P3 |
0.10 |
Mutaties reserves |
215 |
315 |
385 |
455 |
525 |
1 |
116 |
253 |
273 |
409 |
|
|
|
P3 |
4.1 |
Openbaar basisonderwijs |
85 |
11 |
11 |
11 |
11 |
314 |
55 |
0 |
0 |
0 |
|
|
|
P3 |
4.2 |
Onderwijshuisvesting |
1.209 |
1.278 |
1.414 |
1.428 |
1.556 |
56 |
56 |
56 |
56 |
56 |
|
|
|
P3 |
4.3 |
Onderwijsbeleid en leerlingenzaken |
1.204 |
1.190 |
1.191 |
1.193 |
1.195 |
443 |
419 |
419 |
419 |
419 |
|
|
|
P3 |
5.1 |
Sportbeleid en activering |
576 |
616 |
551 |
564 |
577 |
80 |
60 |
60 |
60 |
60 |
|
|
|
P3 |
5.2 |
Sportaccommodaties |
1.694 |
1.668 |
1.754 |
1.735 |
1.728 |
388 |
388 |
388 |
388 |
388 |
|
|
|
P3 |
6.1 |
Samenkracht en burgerparticipatie |
2.622 |
2.271 |
2.252 |
2.252 |
2.252 |
169 |
29 |
15 |
15 |
15 |
|
|
|
P3 |
6.2 |
Toegang en eerstelijnsvoorzieningen |
1.765 |
1.699 |
1.509 |
1.469 |
1.469 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P3 |
6.3 |
Inkomensregelingen |
6.772 |
5.890 |
5.890 |
5.890 |
5.890 |
5.111 |
5.061 |
5.061 |
5.061 |
5.061 |
|
|
|
P3 |
6.4 |
WSW en beschut werk |
2.337 |
2.215 |
2.166 |
2.115 |
2.141 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P3 |
6.5 |
Arbeidsparticipatie |
721 |
644 |
644 |
644 |
644 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P3 |
6.6 |
Maatwerkvoorzieningen (WMO) |
1.407 |
1.468 |
1.554 |
1.568 |
1.582 |
6 |
6 |
6 |
6 |
6 |
|
|
|
P3 |
6.71 |
Maatwerkdienstverlening 18+ |
5.274 |
5.462 |
5.462 |
5.462 |
5.462 |
98 |
98 |
98 |
98 |
98 |
|
|
|
P3 |
6.72 |
Maatwerkdienstverlening 18- |
4.162 |
4.698 |
4.553 |
4.038 |
4.038 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P3 |
6.81 |
Geëscaleerde zorg 18+ |
22 |
19 |
19 |
19 |
19 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P3 |
6.82 |
Geëscaleerde zorg 18- |
1.819 |
1.600 |
1.600 |
1.600 |
1.600 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P3 |
7.1 |
Volksgezondheid |
901 |
1.064 |
1.085 |
1.099 |
1.114 |
12 |
12 |
12 |
12 |
12 |
|
|
|
P3 |
7.5 |
Begraafplaatsen en crematoria |
99 |
84 |
124 |
82 |
82 |
48 |
48 |
48 |
48 |
48 |
|
|
|
|
|
Opgave Mens en Zorg |
32.884 |
32.192 |
32.164 |
31.624 |
31.885 |
6.726 |
6.348 |
6.416 |
6.436 |
6.572 |
|
|
|
P4 |
0.10 |
Mutaties reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P4 |
8.1 |
Ruimte en leefomgeving |
885 |
737 |
612 |
612 |
612 |
213 |
271 |
1 |
1 |
1 |
|
|
|
P4 |
8.2 |
Grondexploitatie (niet bedrijventerreinen) |
4.543 |
2.298 |
705 |
3.003 |
2.983 |
4.549 |
2.298 |
705 |
3.003 |
2.983 |
|
|
|
P4 |
8.3 |
Wonen en bouwen |
1.842 |
911 |
911 |
925 |
925 |
1.285 |
567 |
567 |
567 |
567 |
|
|
|
|
|
Opgave Wonen |
7.270 |
3.946 |
2.228 |
4.540 |
4.520 |
6.047 |
3.136 |
1.273 |
3.571 |
3.551 |
|
|
|
P5 |
0.10 |
Mutaties reserves |
66 |
0 |
0 |
0 |
0 |
143 |
35 |
35 |
35 |
35 |
|
|
|
P5 |
2.3 |
Recreatieve havens |
8 |
8 |
8 |
8 |
8 |
17 |
17 |
17 |
17 |
17 |
|
|
|
P5 |
2.4 |
Economische havens en waterwegen |
57 |
61 |
60 |
60 |
60 |
31 |
31 |
31 |
31 |
31 |
|
|
|
P5 |
3.1 |
Economische ontwikkeling |
192 |
210 |
207 |
214 |
215 |
3 |
3 |
3 |
3 |
3 |
|
|
|
P5 |
3.3 |
Bedrijvenloket en bedrijfsregelingen |
37 |
39 |
39 |
39 |
39 |
12 |
12 |
12 |
12 |
12 |
|
|
|
P5 |
3.4 |
Economische promotie |
187 |
194 |
194 |
194 |
194 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P5 |
5.3 |
Cultuurpresentatie, cultuurproductie en cultuurparticipatie |
526 |
426 |
426 |
426 |
426 |
42 |
42 |
42 |
42 |
42 |
|
|
|
P5 |
5.4 |
Musea |
25 |
25 |
25 |
25 |
25 |
10 |
10 |
10 |
10 |
10 |
|
|
|
P5 |
5.5 |
Cultureel erfgoed |
196 |
180 |
179 |
179 |
179 |
26 |
26 |
26 |
26 |
26 |
|
|
|
P5 |
5.6 |
Media |
615 |
607 |
607 |
607 |
607 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P5 |
8.3 |
Wonen en bouwen |
30 |
31 |
31 |
31 |
31 |
4 |
4 |
4 |
4 |
4 |
|
|
|
|
|
Opgave Economie en Toerisme |
1.939 |
1.781 |
1.776 |
1.783 |
1.784 |
288 |
180 |
180 |
180 |
180 |
|
|
|
P6 |
0.10 |
Mutaties reserves |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P6 |
0.1 |
Bestuur |
1.369 |
1.373 |
1.360 |
1.364 |
1.348 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P6 |
0.2 |
Burgerzaken |
594 |
603 |
679 |
681 |
694 |
218 |
167 |
342 |
347 |
383 |
|
|
|
P6 |
1.1 |
Crisisbeheersing en brandweer |
1.649 |
1.504 |
1.532 |
1.557 |
1.592 |
93 |
10 |
10 |
10 |
10 |
|
|
|
P6 |
1.2 |
Openbare orde en veiligheid |
479 |
427 |
427 |
424 |
424 |
35 |
10 |
10 |
10 |
10 |
|
|
|
|
|
Opgave Bestuur en Dienstverlening |
4.091 |
3.907 |
3.998 |
4.026 |
4.058 |
346 |
187 |
362 |
367 |
403 |
|
|
|
P7 |
0.10 |
Mutaties reserves |
823 |
275 |
1.258 |
1.258 |
-43 |
1.808 |
276 |
169 |
169 |
120 |
|
|
|
P7 |
0.3 |
Beheer overige gebouwen en gronden |
215 |
310 |
121 |
121 |
114 |
478 |
387 |
253 |
253 |
253 |
|
|
|
P7 |
0.4 |
Overhead |
8.694 |
8.653 |
8.560 |
8.529 |
8.473 |
39 |
77 |
77 |
77 |
77 |
|
|
|
P7 |
0.5 |
Treasury |
41 |
-81 |
-102 |
-107 |
-154 |
321 |
325 |
325 |
325 |
325 |
|
|
|
P7 |
0.61 |
OZB woningen |
577 |
517 |
492 |
492 |
492 |
3.008 |
3.320 |
3.357 |
3.394 |
3.431 |
|
|
|
P7 |
0.62 |
OZB niet-woningen |
0 |
0 |
0 |
0 |
0 |
3.900 |
4.086 |
4.129 |
4.173 |
4.216 |
|
|
|
P7 |
0.64 |
Belastingen overig |
21 |
22 |
22 |
22 |
22 |
104 |
107 |
107 |
107 |
107 |
|
|
|
P7 |
0.7 |
Algemene uitkering en overige uitkeringen gemeentefonds |
0 |
0 |
0 |
0 |
0 |
38.142 |
39.234 |
40.138 |
40.462 |
37.297 |
|
|
|
P7 |
0.8 |
Overige baten en lasten |
-50 |
28 |
57 |
66 |
75 |
26 |
44 |
44 |
44 |
44 |
|
|
|
P7 |
0.9 |
Vennootschapsbelasting (VpB) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
P7 |
3.4 |
Economische promotie |
0 |
0 |
0 |
0 |
0 |
38 |
38 |
68 |
110 |
110 |
|
|
|
|
|
Opgave Financiën |
10.321 |
9.724 |
10.408 |
10.381 |
8.979 |
47.864 |
47.894 |
48.667 |
49.114 |
45.980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totaal |
70.903 |
62.816 |
61.598 |
63.368 |
62.259 |
70.712 |
63.900 |
62.801 |
65.518 |
62.532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|