Overzicht jaarlijkse uitgaven en ontvangsten voor exploitatie, investeringen en financiering per beleidsveld
Jaarlijkse uitgaven en ontvangsten voor exploitatie, investeringen en financiering per beleidsveld
Terug naar navigatie - Overzicht jaarlijkse uitgaven en ontvangsten voor exploitatie, investeringen en financiering per beleidsveld - Jaarlijkse uitgaven en ontvangsten voor exploitatie, investeringen en financiering per beleidsveldBeleidsveld: BV0010: Algemene overdrachten tussen de verschillende bestuurlijke niveaus |
||||||
|---|---|---|---|---|---|---|
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Ontvangst |
1.908.148 |
1.928.148 |
1.948.548 |
1.969.356 |
1.990.580 |
2.012.229 |
Saldo |
1.908.148 |
1.928.148 |
1.948.548 |
1.969.356 |
1.990.580 |
2.012.229 |
Investering
Financiering |
||||||
Beleidsveld: BV0020: Fiscale aangelegenheden |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Ontvangst |
181.554.643 |
185.724.288 |
183.995.008 |
188.706.118 |
193.433.056 |
198.278.996 |
Saldo |
181.554.643 |
185.724.288 |
183.995.008 |
188.706.118 |
193.433.056 |
198.278.996 |
Investering
Financiering |
||||||
Beleidsveld: BV0030: Financiële aangelegenheden |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
1.425.628 |
1.439.981 |
1.454.646 |
1.469.631 |
1.484.940 |
1.501.014 |
Ontvangst |
1.750.000 |
1.750.000 |
1.750.000 |
1.750.000 |
1.750.000 |
1.750.000 |
Saldo |
324.372 |
310.019 |
295.354 |
280.369 |
265.060 |
248.986 |
Investering
Financiering |
||||||
Beleidsveld: BV0040: Transacties in verband met de openbare schuld |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
684.092 |
558.538 |
467.561 |
1.322.386 |
2.776.640 |
3.353.695 |
Ontvangst |
268.512 |
260.010 |
251.151 |
241.917 |
432.866 |
422.836 |
Saldo |
-415.580 |
-298.528 |
-216.410 |
-1.080.469 |
-2.343.774 |
-2.930.859 |
Investering |
||||||
Financiering |
||||||
Uitgave |
3.979.451 |
2.989.246 |
2.478.872 |
3.434.340 |
8.269.155 |
8.327.192 |
Ontvangst |
0 |
0 |
31.000.000 |
121.031.570 |
24.500.000 |
15.500.000 |
Saldo |
-3.979.451 |
-2.989.246 |
28.521.128 |
117.597.230 |
16.230.845 |
7.172.808 |
Beleidsveld: BV0050: Patrimonium zonder maatschappelijk doel |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
339.895 |
370.327 |
377.733 |
385.288 |
392.993 |
400.853 |
Ontvangst |
98.476 |
100.445 |
102.454 |
104.503 |
106.593 |
108.725 |
Saldo |
-241.420 |
-269.881 |
-275.279 |
-280.785 |
-286.400 |
-292.128 |
Investering |
||||||
Uitgave |
61.593 |
61.593 |
61.593 |
61.593 |
61.593 |
61.593 |
Ontvangst |
13.152.545 |
33.295 |
18.592 |
18.592 |
0 |
0 |
Saldo |
13.090.953 |
-28.298 |
-43.000 |
-43.000 |
-61.593 |
-61.593 |
Financiering |
||||||
Beleidsveld: BV0090: Overige algemene financiering |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Ontvangst |
32.251 |
27.963 |
23.676 |
19.387 |
15.101 |
12.254 |
Saldo |
32.251 |
27.963 |
23.676 |
19.387 |
15.101 |
12.254 |
Investering |
||||||
Financiering |
||||||
Ontvangst |
443.316 |
443.316 |
443.316 |
443.316 |
284.721 |
284.721 |
Saldo |
443.316 |
443.316 |
443.316 |
443.316 |
284.721 |
284.721 |
Beleidsveld: BV0100: Politieke organen |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
4.317.022 |
4.267.748 |
4.276.008 |
4.285.761 |
4.297.041 |
4.141.195 |
Ontvangst |
3.070 |
3.131 |
3.194 |
3.258 |
3.323 |
3.389 |
Saldo |
-4.313.952 |
-4.264.617 |
-4.272.814 |
-4.282.504 |
-4.293.718 |
-4.137.805 |
Investering |
||||||
Uitgave |
77.513 |
77.513 |
77.513 |
77.513 |
77.513 |
17.513 |
Saldo |
-77.513 |
-77.513 |
-77.513 |
-77.513 |
-77.513 |
-17.513 |
Financiering |
||||||
Beleidsveld: BV0110: Secretariaat |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
412.684 |
420.938 |
429.357 |
437.944 |
446.703 |
455.637 |
Saldo |
-412.684 |
-420.938 |
-429.357 |
-437.944 |
-446.703 |
-455.637 |
Investering
Financiering |
||||||
Beleidsveld: BV0111: Fiscale en financiële diensten |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
6.500.290 |
6.589.995 |
6.680.295 |
6.770.897 |
6.862.088 |
6.997.834 |
Ontvangst |
38.485 |
39.085 |
39.697 |
40.321 |
40.958 |
41.607 |
Saldo |
-6.461.805 |
-6.550.910 |
-6.640.598 |
-6.730.576 |
-6.821.130 |
-6.956.226 |
Investering
Financiering |
||||||
Beleidsveld: BV0112: Personeelsdienst en vorming |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
5.655.655 |
5.622.429 |
5.551.130 |
5.607.803 |
5.664.313 |
5.767.306 |
Ontvangst |
362.073 |
276.124 |
153.909 |
154.270 |
154.638 |
155.013 |
Saldo |
-5.293.582 |
-5.346.305 |
-5.397.222 |
-5.453.533 |
-5.509.675 |
-5.612.292 |
Investering |
||||||
Uitgave |
371.700 |
0 |
0 |
0 |
0 |
0 |
Ontvangst |
205.000 |
0 |
0 |
0 |
0 |
0 |
Saldo |
-166.700 |
0 |
0 |
0 |
0 |
0 |
Financiering |
||||||
Uitgave |
5.000 |
5.000 |
5.000 |
5.000 |
5.000 |
5.000 |
Ontvangst |
5.000 |
5.000 |
5.000 |
5.000 |
5.000 |
5.000 |
Beleidsveld: BV0113: Archief |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
319.839 |
323.658 |
330.131 |
336.733 |
343.468 |
323.730 |
Saldo |
-319.839 |
-323.658 |
-330.131 |
-336.733 |
-343.468 |
-323.730 |
Investering
Financiering |
||||||
Beleidsveld: BV0114: Organisatiebeheersing |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
672.689 |
659.543 |
671.634 |
683.967 |
696.546 |
709.377 |
Saldo |
-672.689 |
-659.543 |
-671.634 |
-683.967 |
-696.546 |
-709.377 |
Investering
Financiering |
||||||
Beleidsveld: BV0115: Welzijn op het werk |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
1.244.746 |
1.200.677 |
1.138.697 |
1.073.230 |
1.019.681 |
1.037.597 |
Saldo |
-1.244.746 |
-1.200.677 |
-1.138.697 |
-1.073.230 |
-1.019.681 |
-1.037.597 |
Investering
Financiering |
||||||
Beleidsveld: BV0119: Overige algemene diensten |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
29.762.199 |
30.018.190 |
30.423.176 |
30.825.646 |
31.361.788 |
31.880.802 |
Ontvangst |
1.278.914 |
1.302.034 |
1.325.916 |
1.350.276 |
1.375.123 |
1.400.467 |
Saldo |
-28.483.285 |
-28.716.156 |
-29.097.260 |
-29.475.370 |
-29.986.665 |
-30.480.335 |
Investering |
||||||
Uitgave |
8.557.800 |
2.814.799 |
2.822.959 |
2.831.282 |
2.839.772 |
2.848.431 |
Saldo |
-8.557.800 |
-2.814.799 |
-2.822.959 |
-2.831.282 |
-2.839.772 |
-2.848.431 |
Financiering |
||||||
Uitgave |
64.400 |
64.400 |
64.400 |
64.400 |
64.400 |
64.400 |
Saldo |
-64.400 |
-64.400 |
-64.400 |
-64.400 |
-64.400 |
-64.400 |
Beleidsveld: BV0130: Administratieve dienstverlening |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
7.417.639 |
7.627.380 |
7.856.498 |
7.981.035 |
9.092.213 |
8.129.401 |
Ontvangst |
4.325.711 |
5.010.051 |
5.335.595 |
5.535.221 |
5.725.963 |
5.546.138 |
Saldo |
-3.091.928 |
-2.617.329 |
-2.520.904 |
-2.445.814 |
-3.366.250 |
-2.583.263 |
Investering |
||||||
Uitgave |
2.098 |
2.098 |
2.098 |
2.098 |
2.098 |
2.098 |
Saldo |
-2.098 |
-2.098 |
-2.098 |
-2.098 |
-2.098 |
-2.098 |
Financiering |
||||||
Beleidsveld: BV0150: Internationale relaties |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
2.597.277 |
2.444.103 |
2.999.516 |
4.207.361 |
4.255.991 |
3.456.388 |
Ontvangst |
336.259 |
308.050 |
311.811 |
315.648 |
319.561 |
283.552 |
Saldo |
-2.261.018 |
-2.136.053 |
-2.687.704 |
-3.891.714 |
-3.936.430 |
-3.172.837 |
Investering
Financiering |
||||||
Beleidsveld: BV0160: Hulp aan het buitenland |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
1.803.333 |
1.783.609 |
1.666.876 |
1.674.914 |
1.683.112 |
1.691.474 |
Saldo |
-1.803.333 |
-1.783.609 |
-1.666.876 |
-1.674.914 |
-1.683.112 |
-1.691.474 |
Investering
Financiering |
||||||
Beleidsveld: BV0190: Overig algemeen bestuur |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
2.380.784 |
2.522.922 |
2.570.572 |
2.619.179 |
2.668.763 |
2.719.343 |
Ontvangst |
335.997 |
337.117 |
338.259 |
339.424 |
340.613 |
341.825 |
Saldo |
-2.044.787 |
-2.185.806 |
-2.232.313 |
-2.279.755 |
-2.328.150 |
-2.377.518 |
Investering
Financiering |
||||||
Beleidsveld: BV0200: Wegen |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
3.394.549 |
3.295.039 |
3.325.128 |
3.354.908 |
3.384.545 |
3.440.676 |
Ontvangst |
126.111 |
15.511 |
15.511 |
15.511 |
15.511 |
15.511 |
Saldo |
-3.268.438 |
-3.279.528 |
-3.309.617 |
-3.339.398 |
-3.369.034 |
-3.425.165 |
Investering |
||||||
Uitgave |
52.184.349 |
15.814.726 |
13.908.879 |
13.211.443 |
13.211.443 |
13.211.443 |
Ontvangst |
8.626.730 |
6.649.603 |
5.697.436 |
5.000.000 |
5.000.000 |
5.000.000 |
Saldo |
-43.557.619 |
-9.165.123 |
-8.211.443 |
-8.211.443 |
-8.211.443 |
-8.211.443 |
Financiering |
||||||
Beleidsveld: BV0319: Overig waterbeheer |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
14.753.899 |
14.841.165 |
15.026.117 |
15.175.130 |
15.382.301 |
15.639.449 |
Ontvangst |
493.510 |
21.098 |
21.520 |
21.950 |
22.389 |
22.837 |
Saldo |
-14.260.389 |
-14.820.068 |
-15.004.597 |
-15.153.180 |
-15.359.912 |
-15.616.612 |
Investering |
||||||
Uitgave |
16.195.188 |
5.156.944 |
7.878.247 |
7.428.247 |
7.647.832 |
6.556.542 |
Ontvangst |
408.755 |
57.443 |
443.338 |
0 |
0 |
0 |
Saldo |
-15.786.433 |
-5.099.502 |
-7.434.909 |
-7.428.247 |
-7.647.832 |
-6.556.542 |
Financiering |
||||||
Beleidsveld: BV0340: Aankoop, inrichting en beheer van natuur, groen en bos |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
1.183.955 |
1.248.266 |
1.249.708 |
1.247.484 |
1.275.315 |
1.323.202 |
Ontvangst |
65.999 |
66.119 |
66.242 |
66.366 |
66.494 |
66.624 |
Saldo |
-1.117.955 |
-1.182.147 |
-1.183.467 |
-1.181.117 |
-1.208.821 |
-1.256.579 |
Investering |
||||||
Uitgave |
2.217.785 |
1.292.221 |
1.010.137 |
980.594 |
1.015.927 |
1.000.594 |
Ontvangst |
81.961 |
30.000 |
30.000 |
30.000 |
30.000 |
30.000 |
Saldo |
-2.135.824 |
-1.262.221 |
-980.137 |
-950.594 |
-985.927 |
-970.594 |
Financiering |
||||||
Beleidsveld: BV0341: Erosiebestrijding |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
269.377 |
50.000 |
0 |
0 |
0 |
0 |
Saldo |
-269.377 |
-50.000 |
0 |
0 |
0 |
0 |
Investering
Financiering |
||||||
Beleidsveld: BV0349: Overige bescherming van biodiversiteit, landschappen en bodem |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
4.719.789 |
4.689.696 |
4.600.450 |
4.648.242 |
4.696.988 |
4.746.710 |
Ontvangst |
457.067 |
405.151 |
358.200 |
358.440 |
358.685 |
358.935 |
Saldo |
-4.262.722 |
-4.284.545 |
-4.242.250 |
-4.289.802 |
-4.338.303 |
-4.387.775 |
Investering |
||||||
Uitgave |
1.245.312 |
482.932 |
482.932 |
482.932 |
482.932 |
482.932 |
Saldo |
-1.245.312 |
-482.932 |
-482.932 |
-482.932 |
-482.932 |
-482.932 |
Financiering |
||||||
Beleidsveld: BV0350: Klimaat en energie |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
1.579.170 |
1.639.317 |
1.787.384 |
1.842.271 |
1.818.395 |
1.733.713 |
Ontvangst |
896.669 |
859.680 |
879.770 |
889.862 |
889.956 |
890.051 |
Saldo |
-682.501 |
-779.637 |
-907.614 |
-952.410 |
-928.440 |
-843.662 |
Investering |
||||||
Uitgave |
298.511 |
55.000 |
82.729 |
75.000 |
75.000 |
55.000 |
Saldo |
-298.511 |
-55.000 |
-82.729 |
-75.000 |
-75.000 |
-55.000 |
Financiering |
||||||
Beleidsveld: BV0390: Overige milieubescherming |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
10.422.513 |
10.344.201 |
10.348.922 |
10.401.891 |
10.484.578 |
10.701.811 |
Ontvangst |
1.226.078 |
1.051.398 |
1.053.228 |
1.039.513 |
1.049.603 |
1.059.895 |
Saldo |
-9.196.435 |
-9.292.803 |
-9.295.694 |
-9.362.378 |
-9.434.974 |
-9.641.915 |
Investering |
||||||
Uitgave |
908.992 |
354.994 |
354.994 |
354.994 |
354.994 |
354.994 |
Ontvangst |
24.000 |
24.000 |
24.000 |
24.000 |
24.000 |
24.000 |
Saldo |
-884.992 |
-330.994 |
-330.994 |
-330.994 |
-330.994 |
-330.994 |
Financiering |
||||||
Beleidsveld: BV0440: Overige hulpdiensten |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
32.705 |
32.705 |
32.705 |
32.705 |
32.705 |
32.705 |
Saldo |
-32.705 |
-32.705 |
-32.705 |
-32.705 |
-32.705 |
-32.705 |
Investering
Financiering |
||||||
Beleidsveld: BV0470: Dierenbescherming |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
62.315 |
57.315 |
57.315 |
57.315 |
57.315 |
57.315 |
Saldo |
-62.315 |
-57.315 |
-57.315 |
-57.315 |
-57.315 |
-57.315 |
Investering
Financiering |
||||||
Beleidsveld: BV0500: Handel en middenstand |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
3.034.020 |
3.035.863 |
3.070.808 |
3.021.650 |
3.046.030 |
3.101.389 |
Ontvangst |
110.000 |
112.200 |
114.444 |
116.733 |
119.068 |
121.449 |
Saldo |
-2.924.020 |
-2.923.663 |
-2.956.364 |
-2.904.918 |
-2.926.962 |
-2.979.940 |
Investering
Financiering |
||||||
Beleidsveld: BV0510: Nijverheid |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
7.319.043 |
5.936.425 |
6.532.981 |
6.582.850 |
6.371.941 |
6.381.488 |
Ontvangst |
218.088 |
218.088 |
202.713 |
117.800 |
117.800 |
117.800 |
Saldo |
-7.100.955 |
-5.718.337 |
-6.330.268 |
-6.465.050 |
-6.254.141 |
-6.263.688 |
Investering |
||||||
Uitgave |
200.000 |
200.000 |
200.000 |
200.000 |
200.000 |
200.000 |
Saldo |
-200.000 |
-200.000 |
-200.000 |
-200.000 |
-200.000 |
-200.000 |
Financiering |
||||||
Uitgave |
2.300.000 |
2.000.000 |
2.000.000 |
2.000.000 |
1.800.000 |
0 |
Saldo |
-2.300.000 |
-2.000.000 |
-2.000.000 |
-2.000.000 |
-1.800.000 |
0 |
Beleidsveld: BV0520: Toerisme - Onthaal en promotie |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
4.433.197 |
4.433.550 |
4.433.910 |
4.434.277 |
4.434.651 |
4.435.033 |
Saldo |
-4.433.197 |
-4.433.550 |
-4.433.910 |
-4.434.277 |
-4.434.651 |
-4.435.033 |
Investering
Financiering |
||||||
Beleidsveld: BV0521: Toerisme - Sectorondersteuning |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
600.176 |
600.176 |
600.176 |
600.176 |
600.176 |
600.176 |
Saldo |
-600.176 |
-600.176 |
-600.176 |
-600.176 |
-600.176 |
-600.176 |
Investering |
||||||
Uitgave |
119.049 |
50.000 |
50.000 |
50.000 |
50.000 |
50.000 |
Saldo |
-119.049 |
-50.000 |
-50.000 |
-50.000 |
-50.000 |
-50.000 |
Financiering |
||||||
Beleidsveld: BV0529: Overige activiteiten inzake toerisme |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
284.000 |
314.000 |
314.000 |
314.000 |
314.000 |
314.000 |
Saldo |
-284.000 |
-314.000 |
-314.000 |
-314.000 |
-314.000 |
-314.000 |
Investering
Financiering |
||||||
Beleidsveld: BV0530: Land-, tuin- & bosbouw |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
8.378.933 |
8.441.241 |
8.426.157 |
8.429.585 |
8.626.627 |
8.580.630 |
Ontvangst |
883.705 |
445.639 |
531.074 |
248.568 |
33.589 |
38.589 |
Saldo |
-7.495.228 |
-7.995.602 |
-7.895.083 |
-8.181.017 |
-8.593.038 |
-8.542.041 |
Investering |
||||||
Uitgave |
1.481.790 |
1.446.903 |
2.175.601 |
1.875.601 |
1.456.016 |
1.297.306 |
Saldo |
-1.481.790 |
-1.446.903 |
-2.175.601 |
-1.875.601 |
-1.456.016 |
-1.297.306 |
Financiering |
||||||
Beleidsveld: BV0550: Tewerkstelling en activering |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
75.735 |
1.020 |
1.040 |
1.061 |
1.082 |
1.104 |
Saldo |
-75.735 |
-1.020 |
-1.040 |
-1.061 |
-1.082 |
-1.104 |
Investering
Financiering |
||||||
Beleidsveld: BV0600: Ruimtelijke planning |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
12.291.827 |
12.093.224 |
12.092.448 |
12.098.273 |
12.347.493 |
12.584.147 |
Ontvangst |
1.572.626 |
1.313.874 |
1.282.706 |
1.263.124 |
1.312.438 |
1.331.101 |
Saldo |
-10.719.201 |
-10.779.350 |
-10.809.742 |
-10.835.149 |
-11.035.056 |
-11.253.046 |
Investering |
||||||
Uitgave |
4.737.778 |
1.072.667 |
947.667 |
957.667 |
737.667 |
732.667 |
Ontvangst |
55.000 |
55.000 |
0 |
0 |
0 |
0 |
Saldo |
-4.682.778 |
-1.017.667 |
-947.667 |
-957.667 |
-737.667 |
-732.667 |
Financiering |
||||||
Beleidsveld: BV0610: Gebiedsontwikkeling |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
12.000 |
22.570 |
13.841 |
14.118 |
14.401 |
14.689 |
Saldo |
-12.000 |
-22.570 |
-13.841 |
-14.118 |
-14.401 |
-14.689 |
Investering |
||||||
Uitgave |
179.283 |
169.000 |
109.000 |
109.000 |
109.000 |
109.000 |
Saldo |
-179.283 |
-169.000 |
-109.000 |
-109.000 |
-109.000 |
-109.000 |
Financiering |
||||||
Beleidsveld: BV0629: Overig woonbeleid |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
322.284 |
196.960 |
188.133 |
0 |
0 |
0 |
Saldo |
-322.284 |
-196.960 |
-188.133 |
0 |
0 |
0 |
Investering |
||||||
Uitgave |
400.000 |
600.000 |
600.000 |
600.000 |
600.000 |
600.000 |
Ontvangst |
352.913 |
0 |
0 |
0 |
0 |
0 |
Saldo |
-47.087 |
-600.000 |
-600.000 |
-600.000 |
-600.000 |
-600.000 |
Financiering |
||||||
Beleidsveld: BV0711: Openluchtrecreatie |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
32.589.491 |
32.384.759 |
32.674.149 |
33.174.602 |
33.410.100 |
34.062.830 |
Ontvangst |
8.674.657 |
8.885.957 |
8.930.868 |
8.934.256 |
9.377.375 |
9.398.949 |
Saldo |
-23.914.834 |
-23.498.801 |
-23.743.281 |
-24.240.345 |
-24.032.725 |
-24.663.881 |
Investering |
||||||
Uitgave |
19.388.867 |
7.915.399 |
8.910.046 |
11.128.828 |
5.964.697 |
3.261.328 |
Ontvangst |
1.800.000 |
0 |
0 |
0 |
0 |
0 |
Saldo |
-17.588.867 |
-7.915.399 |
-8.910.046 |
-11.128.828 |
-5.964.697 |
-3.261.328 |
Financiering |
||||||
Beleidsveld: BV0720: Monumentenzorg |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
1.263.797 |
1.220.137 |
1.173.735 |
1.123.930 |
1.071.116 |
1.087.684 |
Ontvangst |
150.694 |
153.708 |
156.783 |
159.918 |
163.117 |
166.379 |
Saldo |
-1.113.103 |
-1.066.429 |
-1.016.952 |
-964.012 |
-908.000 |
-921.305 |
Investering |
||||||
Uitgave |
4.537 |
0 |
0 |
0 |
0 |
0 |
Saldo |
-4.537 |
0 |
0 |
0 |
0 |
0 |
Financiering |
||||||
Beleidsveld: BV0729: Overig beleid inzake het erfgoed |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
7.285.311 |
7.164.499 |
7.300.570 |
7.411.677 |
7.550.105 |
7.663.432 |
Ontvangst |
4.753.238 |
4.707.501 |
4.920.513 |
4.656.288 |
4.660.242 |
4.664.274 |
Saldo |
-2.532.073 |
-2.456.997 |
-2.380.057 |
-2.755.388 |
-2.889.864 |
-2.999.158 |
Investering |
||||||
Uitgave |
4.798.137 |
1.929.572 |
2.037.072 |
4.500.516 |
1.312.072 |
962.072 |
Ontvangst |
300.000 |
0 |
0 |
200.000 |
0 |
0 |
Saldo |
-4.498.137 |
-1.929.572 |
-2.037.072 |
-4.300.516 |
-1.312.072 |
-962.072 |
Financiering |
||||||
Beleidsveld: BV0790: Erediensten |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
1.276.876 |
1.333.930 |
1.356.829 |
1.023.211 |
677.750 |
676.895 |
Saldo |
-1.276.876 |
-1.333.930 |
-1.356.829 |
-1.023.211 |
-677.750 |
-676.895 |
Investering |
||||||
Uitgave |
4.043.548 |
412.500 |
401.500 |
2.891.500 |
403.500 |
408.300 |
Ontvangst |
33.139 |
0 |
0 |
0 |
0 |
0 |
Saldo |
-4.010.408 |
-412.500 |
-401.500 |
-2.891.500 |
-403.500 |
-408.300 |
Financiering |
||||||
Beleidsveld: BV0791: Niet-confessionele levensbeschouwelijke gemeenschappen |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
1.220.850 |
1.239.150 |
1.250.000 |
1.250.000 |
1.250.000 |
1.250.000 |
Saldo |
-1.220.850 |
-1.239.150 |
-1.250.000 |
-1.250.000 |
-1.250.000 |
-1.250.000 |
Investering
Financiering |
||||||
Beleidsveld: BV0801: Buitengewoon basisonderwijs |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
11.811.653 |
6.934.782 |
7.007.323 |
7.078.004 |
7.214.518 |
7.359.140 |
Ontvangst |
10.951.585 |
6.112.732 |
6.161.171 |
6.207.268 |
6.318.705 |
6.437.750 |
Saldo |
-860.068 |
-822.050 |
-846.152 |
-870.737 |
-895.813 |
-921.391 |
Investering |
||||||
Uitgave |
3.393.320 |
3.032.046 |
5.638.846 |
5.645.782 |
5.652.857 |
2.660.073 |
Ontvangst |
1.008.521 |
1.117.041 |
1.122.114 |
1.127.408 |
1.132.931 |
1.138.693 |
Saldo |
-2.384.799 |
-1.915.005 |
-4.516.732 |
-4.518.374 |
-4.519.926 |
-1.521.380 |
Financiering |
||||||
Beleidsveld: BV0810: Gewoon secundair onderwijs |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
48.414.248 |
48.339.043 |
48.874.732 |
47.236.432 |
48.076.248 |
49.024.410 |
Ontvangst |
44.305.955 |
44.787.318 |
45.668.196 |
44.215.014 |
45.089.369 |
45.981.212 |
Saldo |
-4.108.293 |
-3.551.725 |
-3.206.536 |
-3.021.419 |
-2.986.878 |
-3.043.198 |
Investering |
||||||
Uitgave |
14.894.482 |
7.592.111 |
6.738.850 |
16.371.922 |
6.483.850 |
2.683.850 |
Ontvangst |
1.618.588 |
5.907.846 |
96.632 |
100.573 |
104.674 |
108.942 |
Saldo |
-13.275.894 |
-1.684.265 |
-6.642.218 |
-16.271.350 |
-6.379.176 |
-2.574.908 |
Financiering |
||||||
Beleidsveld: BV0815: Buitengewoon secundair onderwijs |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
5.987.467 |
318 |
325 |
331 |
338 |
344 |
Ontvangst |
5.384.013 |
0 |
0 |
0 |
0 |
0 |
Saldo |
-603.454 |
-318 |
-325 |
-331 |
-338 |
-344 |
Investering |
||||||
Uitgave |
372.939 |
0 |
0 |
0 |
0 |
0 |
Ontvangst |
1.404.832 |
0 |
0 |
0 |
0 |
0 |
Saldo |
1.031.893 |
0 |
0 |
0 |
0 |
0 |
Financiering |
||||||
Beleidsveld: BV0830: Centra voor volwassenenonderwijs |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
54.672.487 |
54.987.734 |
55.905.576 |
56.981.398 |
58.547.437 |
59.713.514 |
Ontvangst |
50.015.026 |
50.844.553 |
51.783.226 |
52.737.322 |
54.132.723 |
55.121.433 |
Saldo |
-4.657.461 |
-4.143.180 |
-4.122.350 |
-4.244.076 |
-4.414.714 |
-4.592.081 |
Investering |
||||||
Uitgave |
7.190.867 |
979.297 |
979.297 |
75.010.867 |
979.297 |
979.297 |
Ontvangst |
594.488 |
0 |
0 |
0 |
1.868.020 |
1.868.020 |
Saldo |
-6.596.379 |
-979.297 |
-979.297 |
-75.010.867 |
888.723 |
888.723 |
Financiering |
||||||
Beleidsveld: BV0835: Hoger onderwijs |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
231.967 |
236.607 |
241.339 |
246.165 |
251.089 |
256.111 |
Ontvangst |
112.676 |
114.930 |
117.228 |
119.573 |
121.964 |
124.404 |
Saldo |
-119.291 |
-121.677 |
-124.110 |
-126.592 |
-129.124 |
-131.707 |
Investering
Financiering |
||||||
Beleidsveld: BV0869: Overige ondersteunende diensten voor het onderwijs |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
5.918.709 |
5.967.353 |
6.053.707 |
6.174.428 |
6.297.565 |
6.336.831 |
Ontvangst |
1.304.011 |
1.330.073 |
1.356.657 |
1.383.772 |
1.411.430 |
1.439.640 |
Saldo |
-4.614.698 |
-4.637.280 |
-4.697.050 |
-4.790.656 |
-4.886.135 |
-4.897.190 |
Investering |
||||||
Uitgave |
25.782.627 |
3.218.167 |
2.442.778 |
1.188.258 |
657.778 |
657.778 |
Saldo |
-25.782.627 |
-3.218.167 |
-2.442.778 |
-1.188.258 |
-657.778 |
-657.778 |
Financiering |
||||||
Beleidsveld: BV0889: Ondersteunende diensten voor het algemeen onderwijsbeleid |
||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
|
Exploitatie |
||||||
Uitgave |
672.667 |
583.443 |
588.082 |
592.813 |
597.640 |
602.562 |
Saldo |
-672.667 |
-583.443 |
-588.082 |
-592.813 |
-597.640 |
-602.562 |
Investering
Financiering |
||||||