Lasten
80.433.544
22,6 %
Baten
40.283.033
11,1 %
Programma's
Omschrijving | Begroting 2020 primitief | Begroting 2020 na wijziging | Rekening 2020 | Verschil | Voordeel / Nadeel | ||
---|---|---|---|---|---|---|---|
Onderwijshuisvesting | Lasten | 6.594 | 5.458 | 7.177 | 1.719 | N | |
Baten | -569 | -301 | -330 | -29 | V | ||
Saldo | 6.025 | 5.157 | 6.847 | 1.690 | N | ||
Onderwijsbeleid en leerlingenzaken | Lasten | 4.991 | 5.405 | 4.397 | -1.008 | V | |
Baten | -2.422 | -2.752 | -2.038 | 714 | N | ||
Saldo | 2.569 | 2.653 | 2.359 | -294 | V | ||
Inkomensregelingen | Lasten | 31.618 | 46.516 | 40.833 | -5.682 | V | |
Baten | -25.101 | -40.360 | -35.296 | 5.064 | N | ||
Saldo | 6.516 | 6.155 | 5.537 | -618 | V | ||
Arbeidsparticipatie | Lasten | 5.136 | 4.947 | 4.802 | -145 | V | |
Baten | 0 | -647 | -647 | 0 | V | ||
Saldo | 5.136 | 4.300 | 4.154 | -145 | V | ||
Schuldhulpverlening | Lasten | 1.228 | 1.263 | 1.217 | -46 | V | |
Baten | 0 | 0 | 0 | 0 | - | ||
Saldo | 1.228 | 1.263 | 1.217 | -46 | V | ||
Begeleide participatie | Lasten | 17.554 | 19.434 | 19.410 | -23 | V | |
Baten | 0 | 0 | 0 | 0 | - | ||
Saldo | 17.554 | 19.434 | 19.410 | -23 | V | ||
Minimabeleid | Lasten | 1.388 | 1.388 | 1.254 | -134 | V | |
Baten | 0 | 0 | -3 | -3 | V | ||
Saldo | 1.388 | 1.388 | 1.250 | -138 | V | ||
Totaal programma | Lasten | 68.508 | 84.410 | 79.090 | -5.320 | V | |
Baten | -28.092 | -44.060 | -38.314 | 5.745 | N | ||
Saldo | 40.415 | 40.350 | 40.775 | 425 | N | ||
Stortingen reserves | 106 | 1.344 | 1.344 | 0 | - | ||
Ontrekkingen reserves | -416 | -250 | -1.969 | -1.719 | V | ||
Totaal mutaties Reserves | -310 | 1.094 | -625 | -1.719 | V | ||
Resultaat | 40.105 | 41.444 | 40.151 | -1.294 | V |
Lasten
80.433.544
22,6 %
Baten
40.283.033
11,1 %