Programma's
Terug naar navigatie - Programma'sExploitatie | Werkelijk 2021 | Begroting 2022 na wijziging | Begroting 2023 | Begroting 2024 | Begroting 2025 | Begroting 2026 | |
---|---|---|---|---|---|---|---|
Lasten | |||||||
1 Bestuur en ondersteuning | 5.962.864 | 6.373.600 | 5.304.300 | 5.223.500 | 5.139.000 | 5.125.500 | |
2 Veiligheid | 3.172.868 | 4.529.700 | 4.621.100 | 4.705.000 | 4.784.200 | 4.814.000 | |
3 Verkeer, Vervoer en Waterstaat | 7.595.324 | 8.382.600 | 8.666.900 | 8.319.500 | 8.292.300 | 8.321.600 | |
4 Economie | 686.758 | 1.157.200 | 493.300 | 492.000 | 493.200 | 490.800 | |
5 Onderwijs | 7.193.594 | 8.328.600 | 7.134.200 | 7.140.300 | 7.168.300 | 7.347.700 | |
6 Sport, Cultuur en Recreatie | 14.125.812 | 14.160.800 | 13.747.500 | 13.612.300 | 13.716.900 | 13.671.700 | |
7 Sociaal Domein | 42.991.614 | 43.606.700 | 40.001.900 | 39.900.000 | 39.885.800 | 39.814.600 | |
8 Volksgezondheid en Milieu | 16.054.643 | 16.201.100 | 16.027.200 | 15.949.500 | 15.985.200 | 16.124.400 | |
9 VHROSV | 13.348.985 | 10.771.400 | 15.505.700 | 16.238.000 | 5.549.800 | 12.447.000 | |
Totaal Lasten | 111.132.462 | 113.511.700 | 111.502.100 | 111.580.100 | 101.014.700 | 108.157.300 | |
Baten | |||||||
1 Bestuur en ondersteuning | -2.192.205 | -1.220.000 | -1.146.900 | -1.135.700 | -1.054.800 | -1.054.800 | |
2 Veiligheid | -80.938 | -68.300 | -81.300 | -80.700 | -80.700 | -80.700 | |
3 Verkeer, Vervoer en Waterstaat | -696.802 | -1.516.200 | -831.200 | -491.200 | -491.200 | -491.200 | |
4 Economie | -910.000 | -1.110.400 | -597.700 | -597.700 | -597.700 | -597.700 | |
5 Onderwijs | -2.583.786 | -3.383.900 | -2.009.900 | -2.028.700 | -2.104.400 | -2.104.400 | |
6 Sport, Cultuur en Recreatie | -2.331.646 | -1.779.400 | -1.692.100 | -1.615.600 | -1.615.600 | -1.615.600 | |
7 Sociaal Domein | -11.646.861 | -10.360.400 | -8.219.900 | -8.215.300 | -8.215.300 | -8.215.300 | |
8 Volksgezondheid en Milieu | -14.788.172 | -11.995.700 | -12.737.000 | -12.491.000 | -12.445.000 | -12.603.500 | |
9 VHROSV | -11.793.904 | -7.566.200 | -12.484.000 | -14.661.400 | -3.951.000 | -10.864.000 | |
Totaal Baten | -47.024.314 | -39.000.500 | -39.800.000 | -41.317.300 | -30.555.700 | -37.627.200 | |
Resultaat | 64.108.147 | 74.511.200 | 71.702.100 | 70.262.800 | 70.459.000 | 70.530.100 |