Overzicht geraamde lasten en baten per taakveld

Lasten

Baten

Exploitatieresultaat

Toevoeging aan reserves

Onttrekking aan reserves

Saldo Totaal

Rekening

Begroting 2019

Begroting

Begroting

Begroting

Begroting

Rekening

Begroting 2019

Begroting

Begroting

Begroting

Begroting

Rekening

Begroting 2019

Begroting

Begroting

Begroting

Begroting

Rekening

Begroting 2019

Begroting

Begroting

Begroting

Begroting

Rekening

Begroting 2019

Begroting

Begroting

Begroting

Begroting

Rekening

Begroting 2019

Begroting

Begroting

Begroting

Begroting

2018

Geamendeerd

Juli

2020

2021

2022

2023

2018

Geamendeerd

Juli

2020

2021

2022

2023

2018

Geamendeerd

Juli

2020

2021

2022

2023

2018

Geamendeerd

Juli

2020

2021

2022

2023

2018

Geamendeerd

Juli

2020

2021

2022

2023

2018

Geamendeerd

Juli

2020

2021

2022

2023

Bedrag x € 1.000

Taakvelden

Afval

-14.388

-14.454

-15.038

-17.118

-16.796

-16.823

-16.688

18.180

17.933

17.933

19.250

19.345

19.416

19.335

-3.792

-3.479

-2.895

-2.132

-2.549

-2.594

-2.647

0

0

0

0

0

0

0

573

-173

-173

385

0

0

0

4.365

3.305

2.721

2.517

2.549

2.594

2.647

Alg uitk en ov uitk gemeentefonds

0

0

0

0

0

0

0

382.543

395.238

397.019

415.223

414.470

415.293

418.706

-382.543

-395.238

-397.019

-415.223

-414.470

-415.293

-418.706

-2.283

0

0

0

0

0

0

535

0

0

0

0

0

0

380.795

395.238

397.019

415.223

414.470

415.293

418.706

Arbeidsparticipatie

-15.160

-10.781

-11.930

-13.779

-11.861

-11.854

-11.854

2.687

0

0

0

0

0

0

12.474

10.781

11.930

13.779

11.860

11.854

11.854

-658

-2.500

-2.500

0

0

0

0

2.439

0

1.233

0

0

0

0

-10.693

-13.281

-13.197

-13.779

-11.860

-11.854

-11.854

Arnhem promotie

-2.586

-2.316

-2.594

-2.269

-2.252

-2.253

-2.252

557

902

894

894

894

894

894

2.029

1.413

1.700

1.376

1.359

1.359

1.358

-112

0

0

0

0

0

0

280

20

255

15

0

0

0

-1.861

-1.393

-1.445

-1.361

-1.359

-1.359

-1.358

Bedrijfsloket en -regelingen

-221

-339

-339

-89

-89

-89

-89

158

45

45

89

89

89

89

64

294

294

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-64

-294

-294

0

0

0

0

Begeleide participatie

-41.115

-37.345

-37.836

-37.373

-35.635

-34.120

-32.634

423

0

0

0

690

690

690

40.691

37.345

37.836

37.373

34.945

33.430

31.944

-443

0

0

0

0

0

0

909

740

1.065

1.110

790

0

0

-40.226

-36.605

-36.771

-36.263

-34.155

-33.430

-31.944

Begraafplaatsen en crematoria

-39

-48

-48

-48

-48

-48

-48

36

16

16

16

16

16

16

3

32

32

32

32

32

32

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-3

-32

-32

-32

-32

-32

-32

Beheer overige gebouwen en gronden

-1.308

-1.529

-1.638

-1.874

-2.239

-2.243

-2.296

696

0

0

0

250

250

250

612

1.529

1.638

1.874

1.989

1.993

2.046

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-612

-1.529

-1.638

-1.874

-1.989

-1.993

-2.046

Belastingen Overig

-250

-5

-5

-5

-5

-5

-5

502

381

381

381

381

381

381

-252

-376

-376

-376

-376

-376

-376

0

0

0

0

0

0

0

0

0

0

0

0

0

0

252

376

376

376

376

376

376

Bestuur

-6.502

-7.245

-7.811

-6.991

-6.580

-6.579

-6.579

1.232

1.243

1.570

1.243

1.243

1.243

1.243

5.270

6.001

6.241

5.747

5.336

5.336

5.336

-239

0

0

0

0

0

0

21

21

178

21

21

21

21

-5.488

-5.980

-6.063

-5.726

-5.315

-5.315

-5.315

Burgerzaken

-5.668

-5.483

-5.737

-5.646

-5.606

-5.666

-5.606

3.112

2.725

2.725

2.716

2.718

2.722

2.722

2.555

2.758

3.013

2.930

2.888

2.944

2.884

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-2.555

-2.758

-3.013

-2.930

-2.888

-2.944

-2.884

Crisisbeheersing en Brandweer

-11.775

-12.184

-12.106

-12.064

-12.058

-12.047

-12.039

1.315

1.183

1.207

1.207

1.207

1.207

1.207

10.460

11.001

10.899

10.857

10.851

10.840

10.832

-97

0

-68

-68

-68

-68

-68

2

0

74

41

44

41

41

-10.555

-11.001

-10.893

-10.884

-10.876

-10.868

-10.859

Cultpresent, cultproduct, cultpartic

-24.281

-25.456

-26.915

-25.428

-25.417

-26.610

-28.146

5.467

5.278

5.289

5.289

5.773

5.790

5.790

18.814

20.177

21.626

20.139

19.644

20.820

22.355

-2.734

-1.219

-1.852

-1.001

-1.043

-1.319

-1.354

247

38

1.076

577

580

620

617

-21.301

-21.359

-22.402

-20.563

-20.108

-21.519

-23.092

Cultureel erfgoed

-2.003

-1.564

-1.863

-1.570

-1.625

-1.573

-1.568

490

507

519

519

519

519

519

1.514

1.057

1.344

1.051

1.106

1.055

1.049

-386

0

-190

-190

-190

-190

-190

154

0

415

143

203

156

155

-1.746

-1.057

-1.119

-1.099

-1.094

-1.089

-1.084

Economische Havens en waterwegen

-975

-650

-650

-646

-641

-636

-632

657

474

474

474

474

474

474

318

176

176

172

167

163

158

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-318

-176

-176

-172

-167

-163

-158

Economische ontwikkeling

-3.774

-3.321

-3.321

-3.318

-3.315

-3.311

-3.308

186

0

0

0

0

0

0

3.588

3.321

3.321

3.318

3.315

3.311

3.308

-350

0

0

0

0

0

0

313

100

100

100

100

100

100

-3.625

-3.221

-3.221

-3.218

-3.215

-3.211

-3.208

Geescaleerde zorg jeugd

-5.499

-5.175

-5.175

-4.987

-4.987

-4.987

-4.987

0

0

0

0

0

0

0

5.499

5.175

5.175

4.987

4.987

4.987

4.987

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-5.499

-5.175

-5.175

-4.987

-4.987

-4.987

-4.987

Geescaleerde zorg volwassenen

-69.173

-66.245

-74.375

-72.094

-70.725

-70.652

-70.654

1.727

694

694

1.612

1.612

1.612

1.612

67.446

65.551

73.681

70.482

69.113

69.040

69.042

-1.287

0

0

0

0

0

0

1.046

772

772

1.100

0

0

0

-67.687

-64.779

-72.909

-69.382

-69.113

-69.040

-69.042

Grondexploit (niet-bedrijventerrein)

-33.659

-26.717

-30.778

-27.731

-22.670

-15.583

-14.640

35.400

26.495

31.446

29.065

25.820

16.235

15.180

-1.741

222

-668

-1.334

-3.150

-652

-540

0

-66

-971

-700

-2.516

-18

0

2.045

0

0

0

0

0

0

3.786

-288

-303

634

634

634

540

Inkomensregelingen

-135.962

-138.378

-138.940

-140.422

-140.982

-140.469

-139.436

111.185

109.969

110.069

111.226

111.770

111.770

111.770

24.776

28.409

28.871

29.196

29.212

28.699

27.665

-2.738

0

0

0

0

0

0

86

0

359

0

0

0

0

-27.428

-28.409

-28.512

-29.196

-29.212

-28.699

-27.665

Maatwerkdienstverlening jeugd

-40.077

-31.508

-32.534

-44.608

-43.811

-43.230

-43.397

139

7

7

7

7

7

7

39.938

31.501

32.527

44.601

43.804

43.223

43.390

0

0

0

-678

-628

-528

-528

9.489

2.465

2.465

800

850

0

0

-30.449

-29.036

-30.062

-44.479

-43.582

-43.751

-43.918

Maatwerkdienstverlening volwassenen

-40.253

-43.546

-34.614

-46.789

-46680

-46647

-46647

6.067

4.926

3.038

4.007

4.007

4.007

4.007

34.185

38.620

31.577

42.783

42.673

42.641

42.641

-5.922

-290

-290

-290

0

0

0

8.010

1.094

1.184

1.332

0

0

0

-32.098

-37.815

-30.682

-41.741

-42.673

-42.641

-42.641

Maatwerkvoorzieningen (WMO)

-5.027

-5.188

-4.368

-4.924

-4.924

-4.847

-4.847

79

50

50

50

50

50

50

4.948

5.138

4.318

4.874

4.874

4.797

4.797

-700

0

0

0

0

0

0

1.643

0

0

0

0

0

0

-4.005

-5.139

-4.318

-4.874

-4.874

-4.797

-4.797

Media

-480

-118

-668

-668

-668

-668

-668

0

0

0

0

0

0

0

480

118

668

668

668

668

668

0

0

0

0

0

0

0

50

50

50

50

50

50

50

-430

-68

-618

-618

-618

-618

-618

Milieubeheer

-6.489

-5.593

-9.905

-9.786

-8.820

-8.375

-5.374

3.188

2.955

3.406

2.802

2.233

1.827

1.827

3.302

2.638

6.499

6.985

6.587

6.547

3.547

-15.340

0

-473

0

0

0

0

4.906

22

2.822

3.063

3.064

3.025

25

-13.736

-2.616

-4.150

-3.922

-3.523

-3.523

-3.522

Musea

-4.475

-4.615

-4.336

-4.235

-4.602

-4.602

-4.602

270

234

234

234

118

118

118

4.205

4.381

4.102

4.001

4.484

4.484

4.484

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-4.205

-4.381

-4.102

-4.001

-4.484

-4.484

-4.484

Onderwijsbeleid en leerlingzaken

-14.519

-17.495

-17.756

-16.601

-16.411

-16.411

-16.414

9.152

9.629

8.558

8.663

8.768

8.872

8.872

5.367

7.866

9.198

7.938

7.643

7.539

7.542

-1.135

0

-37

-37

-37

-37

-37

794

75

1.232

24

18

20

24

-5.708

-7.791

-8.003

-7.951

-7.662

-7.556

-7.555

Onderwijshuisvesting

-18.696

-18.828

-18.218

-18.536

-20.069

-21.643

-22.096

4.352

3.836

3.952

4.652

4.402

3.952

3.952

14.344

14.992

14.266

13.883

15.667

17.691

18.143

-16.243

-6.879

-8.598

-7.716

-7.745

-6.949

-7.104

8.230

6.301

6.612

6.275

7.348

7.940

8.120

-22.358

-15.570

-16.252

-15.324

-16.063

-16.700

-17.128

Openbaar groen en (openlucht) recrea

-9.763

-10.993

-13.440

-11.510

-11.341

-11.182

-10.789

1.238

692

692

692

692

692

692

8.525

10.301

12.748

10.818

10.649

10.490

10.097

-628

-50

0

0

0

0

0

406

203

473

484

300

443

50

-8.747

-10.148

-12.275

-10.334

-10.349

-10.047

-10.047

Openbaar vervoer

-1.923

-1.472

-1.509

-1.013

-851

-847

-842

1.994

1.702

1.716

1.772

1.292

1.292

1.292

-71

-230

-207

-759

-441

-445

-450

0

0

0

0

0

0

0

25

25

25

25

0

0

0

96

255

232

784

441

445

450

Openbare orde en Veiligheid

-3.904

-4.222

-4.486

-4.408

-4.231

-4.231

-4.231

781

447

482

613

613

613

613

3.123

3.774

4.004

3.795

3.618

3.618

3.618

-127

0

0

0

0

0

0

303

200

360

300

300

300

300

-2.947

-3.574

-3.644

-3.495

-3.318

-3.318

-3.318

Overhead

-102.170

-80.739

-86.550

-84.504

-82.313

-82.552

-82.693

45.336

33.583

34.476

34.645

34.482

34.482

34.316

56.834

47.157

52.074

49.858

47.831

48.069

48.376

-4.117

-406

-526

-526

-526

-526

-526

1.635

559

2.000

165

184

169

107

-59.316

-47.003

-50.600

-50.219

-48.173

-48.426

-48.795

Overige baten en lasten

-1.784

-14.596

-7.184

-12.115

-12.329

-12.498

-11.703

321

10

10

49

87

126

126

1.463

14.586

7.174

12.066

12.242

12.372

11.578

-24.509

-14.243

-14.243

-10.591

-13.979

-13.705

-15.823

40.636

15.908

16.173

12.939

9.350

8.050

7.407

14.663

-12.921

-5.243

-9.718

-16.871

-18.027

-19.993

OZB niet-woningen

-1.200

0

0

0

0

0

0

28.342

28.349

28.349

28.706

28.706

28.706

28.706

-27.142

-28.349

-28.349

-28.706

-28.706

-28.706

-28.706

0

0

0

0

0

0

0

0

0

0

0

0

0

0

27.142

28.349

28.349

28.706

28.706

28.706

28.706

OZB woningen

-633

-4.480

-4.024

-4.024

-4.024

-4.024

-4.024

25.727

27.151

26.695

27.238

27.739

27.901

27.955

-25.094

-22.671

-22.671

-23.213

-23.715

-23.876

-23.930

0

0

0

0

0

0

0

0

0

0

0

0

0

0

25.094

22.671

22.671

23.213

23.715

23.876

23.930

Parkeren

-9.339

-9.816

-10.611

-9.800

-10.111

-9.738

-10.209

13.781

14.155

14.155

14.156

14.062

13.969

13.877

-4.442

-4.340

-3.545

-4.356

-3.951

-4.231

-3.668

-5.960

-5.378

-5.897

-5.798

-5.711

-5.673

-5.639

4.003

4.153

5.466

4.539

4.846

4.529

5.040

2.486

3.115

3.115

3.097

3.086

3.087

3.069

Riolering

-12.063

-12.334

-12.613

-12.765

-13.422

-13.546

-13.089

16.225

16.599

16.599

16.864

17.161

17.448

17.456

-4.162

-4.266

-3.987

-4.098

-3.739

-3.902

-4.368

-391

-262

-296

-157

-183

-537

-541

237

131

428

312

736

952

344

4.007

4.135

4.119

4.253

4.292

4.317

4.171

Ruimtelijke Ordening

-1.095

-1.160

-1.162

-1.162

-1.162

-1.162

-1.162

43

0

0

0

0

0

0

1.052

1.160

1.162

1.162

1.162

1.162

1.162

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-1.052

-1.160

-1.162

-1.162

-1.162

-1.162

-1.162

Samenkracht en burgerparticipatie

-17.297

-19.234

-19.838

-17.532

-17.021

-16.602

-16.589

984

-121

60

60

60

60

60

16.314

19.355

19.778

17.472

16.961

16.542

16.529

-2.024

0

0

0

0

0

0

847

497

868

0

0

0

0

-17.491

-18.857

-18.910

-17.472

-16.961

-16.542

-16.529

Sportaccommodaties

-3.756

-4.160

-4.018

-3.150

-3.740

-3.853

-3.728

4.189

3.580

3.755

3.755

3.755

3.755

3.755

-432

579

263

-605

-15

98

-27

-595

-16

-536

-535

-535

-535

-535

728

97

430

308

180

409

316

565

-498

-369

377

-340

-224

-192

Sportbeleid en activering

-17.556

-16.596

-17.023

-16.866

-16.281

-16.132

-16.132

56

0

0

0

0

0

0

17.501

16.596

17.023

16.866

16.281

16.132

16.132

0

0

0

0

0

0

0

592

85

309

85

85

85

85

-16.908

-16.511

-16.714

-16.781

-16.197

-16.047

-16.047

Treasury

-14

-963

-869

-69

449

1.197

293

2.922

2.112

2.439

2.687

2.537

2.390

2.390

-2.908

-1.149

-1.570

-2.618

-2.986

-3.587

-2.683

0

0

0

0

0

0

0

0

0

0

0

0

0

0

2.908

1.149

1.570

2.618

2.986

3.587

2.683

Vennootschapsbelasting (VpB)

-422

-600

-600

-600

-600

-600

-600

0

0

0

0

0

0

0

422

600

600

600

600

600

600

0

0

0

0

0

0

0

0

0

0

0

0

0

0

-422

-600

-600

-600

-600

-600

-600

Verkeer en vervoer

-22.890

-23.670

-22.372

-22.681

-21.498

-22.184

-22.511

1.971

519

494

551

551

551

551

20.918

23.151

21.879

22.131

20.947

21.634

21.960

-1.032

-600

-844

-844

-844

-844

-844

3.366

2.321

3.806

3.972

2.049

2.167

2.049

-18.585

-21.430

-18.917

-19.002

-19.742

-20.311

-20.755

Volksgezondheid

-5.865

-5.879

-6.134

-6.287

-6.186

-6.187

-6.175

750

374

519

505

495

495

495

5.115

5.504

5.615

5.782

5.691

5.692

5.680

-412

0

-157

-157

-142

-142

-142

128

5

262

136

65

84

77

-5.399

-5.499

-5.510

-5.803

-5.769

-5.751

-5.745

Wijkteams

-18.725

-19.512

-19.770

-20.453

-20.453

-20453

-20453

109

18

18

18

18

18

18

18.617

19.495

19.753

20.435

20.435

20.435

20.435

-75

0

0

0

0

0

0

16

16

91

16

16

16

16

-18.676

-19.479

-19.662

-20.419

-20.419

-20.419

-20.419

Wonen en bouwen

-15.506

-11.043

-14.039

-11.271

-7.852

-7.320

-6.333

15.296

9.753

12.675

8.875

6.299

5.795

4.823

209

1.289

1.364

2.396

1.553

1.524

1.510

-4.777

-371

-63

-158

-43

-50

-43

161

501

213

134

91

104

71

-4.826

-1.159

-1.214

-2.420

-1.505

-1.470

-1.482

Eindtotaal

-750.260

-727.593

-745.742

-759.807

-742.482

-733.885

-728.473

749.863

723.645

732.659

750.803

745.405

735.726

736.835

397

3.948

13.083

9.004

-2.922

-1.840

-8.361

-95.316

-32.279

-37.541

-29.445

-34.191

-31.121

-33.375

94.854

36.227

50.624

38.450

31.269

29.281

25.014

-858

0

0

0

0

0

0

ga terug