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
Saldo
Investering |
1.908.148
1.908.148 |
1.928.148
1.928.148 |
1.948.548
1.948.548 |
1.969.356
1.969.356 |
1.990.580
1.990.580 |
2.012.229
2.012.229 |
|
Financiering |
|||||||
Beleidsveld: BV0020: Fiscale aangelegenheden |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Ontvangst
Saldo
Investering |
180.554.643
180.554.643 |
184.704.288
184.704.288 |
182.895.008
182.895.008 |
187.584.118
187.584.118 |
192.288.616
192.288.616 |
197.111.667
197.111.667 |
|
Financiering |
|||||||
Beleidsveld: BV0030: Financiële aangelegenheden |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Ontvangst
Saldo
Investering |
1.425.628
1.750.000
324.372 |
1.439.981
1.750.000
310.019 |
1.454.646
1.750.000
295.354 |
1.469.631
1.750.000
280.369 |
1.484.940
1.750.000
265.060 |
1.501.014
1.750.000
248.986 |
|
Financiering |
|||||||
Beleidsveld: BV0040: Transacties in verband met de openbare schuld |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
683.879 |
558.538 |
587.561 |
1.676.386 |
3.112.640 |
3.671.695 |
|
Ontvangst |
268.512 |
260.010 |
251.151 |
241.917 |
432.866 |
422.836 |
|
Saldo |
-415.367 |
-298.528 |
-336.410 |
-1.434.469 |
-2.679.774 |
-3.248.859 |
|
Investering |
|||||||
Financiering |
|||||||
Uitgave |
3.979.451 |
2.989.246 |
2.678.872 |
4.034.340 |
8.869.155 |
8.927.192 |
|
Ontvangst |
0 |
4.000.000 |
39.000.000 |
121.031.570 |
24.500.000 |
15.500.000 |
|
Saldo |
-3.979.451 |
1.010.754 |
36.321.128 |
116.997.230 |
15.630.845 |
6.572.808 |
|
Beleidsveld: BV0050: Patrimonium zonder maatschappelijk doel |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
363.065 |
370.327 |
377.733 |
385.288 |
392.993 |
400.853 |
|
Ontvangst |
97.729 |
99.683 |
101.677 |
103.711 |
105.785 |
107.901 |
|
Saldo |
-265.336 |
-270.643 |
-276.056 |
-281.577 |
-287.209 |
-292.953 |
|
Investering |
|||||||
Uitgave |
61.593 |
61.593 |
61.593 |
61.593 |
61.593 |
61.593 |
|
Ontvangst |
33.295 |
33.295 |
18.592 |
18.592 |
0 |
0 |
|
Saldo |
-28.298 |
-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 |
4.923.487 |
4.943.530 |
4.965.306 |
4.988.845 |
5.014.186 |
4.872.683 |
|
Ontvangst |
3.070 |
3.131 |
3.194 |
3.258 |
3.323 |
3.389 |
|
Saldo |
-4.920.418 |
-4.940.399 |
-4.962.112 |
-4.985.588 |
-5.010.863 |
-4.869.294 |
|
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
Saldo
Investering |
412.684
-412.684 |
420.938
-420.938 |
429.357
-429.357 |
437.944
-437.944 |
446.703
-446.703 |
455.637
-455.637 |
|
Financiering |
|||||||
Beleidsveld: BV0111: Fiscale en financiële diensten |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Ontvangst
Saldo
Investering |
6.463.995
38.485
-6.425.510 |
6.553.155
39.085
-6.514.070 |
6.642.903
39.697
-6.603.206 |
6.732.944
40.321
-6.692.623 |
6.823.565
40.958
-6.782.607 |
6.958.734
41.607
-6.917.126 |
|
Financiering |
|||||||
Beleidsveld: BV0112: Personeelsdienst en vorming |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
5.542.017 |
5.593.224 |
5.551.645 |
5.608.326 |
5.664.844 |
5.767.844 |
|
Ontvangst |
356.635 |
246.411 |
153.909 |
154.270 |
154.638 |
155.013 |
|
Saldo |
-5.185.382 |
-5.346.812 |
-5.397.737 |
-5.454.056 |
-5.510.206 |
-5.612.831 |
|
Investering |
|||||||
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
Saldo
Investering |
317.311
-317.311 |
323.658
-323.658 |
330.131
-330.131 |
336.733
-336.733 |
343.468
-343.468 |
323.730
-323.730 |
|
Financiering |
|||||||
Beleidsveld: BV0114: Organisatiebeheersing |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Saldo
Investering |
672.689
-672.689 |
659.543
-659.543 |
671.634
-671.634 |
683.967
-683.967 |
696.546
-696.546 |
709.377
-709.377 |
|
Financiering |
|||||||
Beleidsveld: BV0115: Welzijn op het werk |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Saldo
Investering |
1.245.246
-1.245.246 |
1.201.187
-1.201.187 |
1.139.217
-1.139.217 |
1.073.761
-1.073.761 |
1.020.222
-1.020.222 |
1.038.149
-1.038.149 |
|
Financiering |
|||||||
Beleidsveld: BV0119: Overige algemene diensten |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
29.740.775 |
29.963.989 |
30.423.985 |
30.826.464 |
31.362.616 |
31.881.640 |
|
Ontvangst |
1.278.914 |
1.302.034 |
1.325.916 |
1.350.276 |
1.375.123 |
1.400.467 |
|
Saldo |
-28.461.861 |
-28.661.955 |
-29.098.069 |
-29.476.188 |
-29.987.493 |
-30.481.173 |
|
Investering |
|||||||
Uitgave |
6.426.615 |
2.814.799 |
2.822.959 |
2.831.282 |
2.839.772 |
2.848.431 |
|
Saldo |
-6.426.615 |
-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 |
7.359.945 |
7.470.098 |
7.644.216 |
7.812.474 |
9.092.213 |
8.129.401 |
|
Ontvangst |
4.149.968 |
4.817.585 |
5.143.129 |
5.361.962 |
5.725.963 |
5.546.138 |
|
Saldo |
-3.209.977 |
-2.652.513 |
-2.501.087 |
-2.450.512 |
-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
Ontvangst
Saldo
Investering |
3.266.229
186.259
-3.079.970 |
2.092.030
188.050
-1.903.980 |
2.512.091
191.811
-2.320.280 |
3.401.743
195.648
-3.206.095 |
4.110.731
199.561
-3.911.170 |
3.430.623
203.552
-3.227.072 |
|
Financiering |
|||||||
Beleidsveld: BV0160: Hulp aan het buitenland |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Saldo
Investering |
1.804.035
-1.804.035 |
1.783.609
-1.783.609 |
1.666.876
-1.666.876 |
1.674.914
-1.674.914 |
1.683.112
-1.683.112 |
1.691.474
-1.691.474 |
|
Financiering |
|||||||
Beleidsveld: BV0190: Overig algemeen bestuur |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Ontvangst
Saldo
Investering |
8.523.135
6.937.733
-1.585.402 |
9.626.727
8.006.314
-1.620.413 |
10.759.149
9.103.717
-1.655.432 |
11.810.747
10.119.594
-1.691.153 |
12.771.332
11.043.745
-1.727.588 |
13.766.756
12.002.005
-1.764.751 |
|
Financiering |
|||||||
Beleidsveld: BV0200: Wegen |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
3.394.549 |
3.398.439 |
3.428.528 |
3.458.308 |
3.487.945 |
3.544.076 |
|
Ontvangst |
126.111 |
118.911 |
118.911 |
118.911 |
118.911 |
118.911 |
|
Saldo |
-3.268.438 |
-3.279.528 |
-3.309.617 |
-3.339.398 |
-3.369.034 |
-3.425.165 |
|
Investering |
|||||||
Uitgave |
20.137.957 |
15.455.123 |
13.211.443 |
13.211.443 |
13.211.443 |
13.211.443 |
|
Ontvangst |
7.726.650 |
6.290.000 |
5.000.000 |
5.000.000 |
5.000.000 |
5.000.000 |
|
Saldo |
-12.411.307 |
-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 |
14.731.385 |
14.841.165 |
15.026.117 |
15.175.130 |
15.382.301 |
15.639.449 |
|
Ontvangst |
207.072 |
21.098 |
21.520 |
21.950 |
22.389 |
22.837 |
|
Saldo |
-14.524.313 |
-14.820.068 |
-15.004.597 |
-15.153.180 |
-15.359.912 |
-15.616.612 |
|
Investering |
|||||||
Uitgave |
4.942.389 |
5.156.944 |
7.878.247 |
7.428.247 |
7.647.832 |
6.556.542 |
|
Ontvangst |
96.000 |
57.443 |
0 |
0 |
0 |
0 |
|
Saldo |
-4.846.389 |
-5.099.502 |
-7.878.247 |
-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 |
1.198.129 |
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 |
-1.132.130 |
-1.182.147 |
-1.183.467 |
-1.181.117 |
-1.208.821 |
-1.256.579 |
|
Investering |
|||||||
Uitgave |
1.474.608 |
1.292.221 |
975.594 |
980.594 |
1.015.927 |
1.000.594 |
|
Ontvangst |
30.000 |
30.000 |
30.000 |
30.000 |
30.000 |
30.000 |
|
Saldo |
-1.444.608 |
-1.262.221 |
-945.594 |
-950.594 |
-985.927 |
-970.594 |
|
Financiering |
|||||||
Beleidsveld: BV0341: Erosiebestrijding |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Saldo
Investering |
329.664
-329.664 |
0
0 |
0
0 |
0
0 |
0
0 |
0
0 |
|
Financiering |
|||||||
Beleidsveld: BV0349: Overige bescherming van biodiversiteit, landschappen en bodem |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
4.779.639 |
4.771.042 |
4.746.139 |
4.796.843 |
4.848.561 |
4.901.314 |
|
Ontvangst |
503.733 |
545.151 |
498.200 |
498.440 |
498.685 |
498.935 |
|
Saldo |
-4.275.906 |
-4.225.890 |
-4.247.939 |
-4.298.403 |
-4.349.876 |
-4.402.378 |
|
Investering |
|||||||
Uitgave |
512.932 |
482.932 |
482.932 |
482.932 |
482.932 |
482.932 |
|
Saldo |
-512.932 |
-482.932 |
-482.932 |
-482.932 |
-482.932 |
-482.932 |
|
Financiering |
|||||||
Beleidsveld: BV0350: Klimaat en energie |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
1.466.925 |
1.661.984 |
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 |
-570.257 |
-802.304 |
-907.614 |
-952.410 |
-928.440 |
-843.662 |
|
Investering |
|||||||
Uitgave |
110.000 |
55.000 |
100.000 |
75.000 |
75.000 |
55.000 |
|
Saldo |
-110.000 |
-55.000 |
-100.000 |
-75.000 |
-75.000 |
-55.000 |
|
Financiering |
|||||||
Beleidsveld: BV0390: Overige milieubescherming |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
10.365.159 |
10.344.201 |
10.348.922 |
10.401.891 |
10.484.578 |
10.701.811 |
|
Ontvangst |
1.174.391 |
1.051.398 |
1.053.228 |
1.039.513 |
1.049.603 |
1.059.895 |
|
Saldo |
-9.190.768 |
-9.292.803 |
-9.295.694 |
-9.362.378 |
-9.434.974 |
-9.641.915 |
|
Investering |
|||||||
Uitgave |
354.994 |
354.994 |
354.994 |
354.994 |
354.994 |
354.994 |
|
Ontvangst |
24.000 |
24.000 |
24.000 |
24.000 |
24.000 |
24.000 |
|
Saldo |
-330.994 |
-330.994 |
-330.994 |
-330.994 |
-330.994 |
-330.994 |
|
Financiering |
|||||||
Beleidsveld: BV0440: Overige hulpdiensten |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Saldo
Investering |
32.705
-32.705 |
32.705
-32.705 |
32.705
-32.705 |
32.705
-32.705 |
32.705
-32.705 |
32.705
-32.705 |
|
Financiering |
|||||||
Beleidsveld: BV0470: Dierenbescherming |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Saldo
Investering |
62.315
-62.315 |
57.315
-57.315 |
57.315
-57.315 |
57.315
-57.315 |
57.315
-57.315 |
57.315
-57.315 |
|
Financiering |
|||||||
Beleidsveld: BV0500: Handel en middenstand |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Ontvangst
Saldo
Investering |
2.899.686
110.000
-2.789.686 |
2.905.903
112.200
-2.793.703 |
2.929.556
114.444
-2.815.112 |
2.952.611
116.733
-2.835.878 |
2.975.255
119.068
-2.856.188 |
3.028.845
121.449
-2.907.396 |
|
Financiering |
|||||||
Beleidsveld: BV0510: Nijverheid |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
6.894.923 |
5.904.193 |
6.481.706 |
6.272.695 |
6.351.941 |
6.361.488 |
|
Ontvangst |
117.800 |
117.800 |
117.800 |
117.800 |
117.800 |
117.800 |
|
Saldo |
-6.777.123 |
-5.786.393 |
-6.363.906 |
-6.154.895 |
-6.234.141 |
-6.243.688 |
|
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 |
|||||||
Beleidsveld: BV0520: Toerisme - Onthaal en promotie |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Saldo
Investering |
4.433.197
-4.433.197 |
4.433.550
-4.433.550 |
4.433.910
-4.433.910 |
4.434.277
-4.434.277 |
4.434.651
-4.434.651 |
4.435.033
-4.435.033 |
|
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 |
50.000 |
50.000 |
50.000 |
50.000 |
50.000 |
50.000 |
|
Saldo |
-50.000 |
-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
Saldo
Investering |
314.000
-314.000 |
314.000
-314.000 |
314.000
-314.000 |
314.000
-314.000 |
314.000
-314.000 |
314.000
-314.000 |
|
Financiering |
|||||||
Beleidsveld: BV0530: Land-, tuin- & landbouw |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
8.379.595 |
8.329.574 |
8.321.157 |
8.354.585 |
8.451.627 |
8.513.630 |
|
Ontvangst |
695.085 |
445.639 |
240.317 |
248.568 |
33.589 |
38.589 |
|
Saldo |
-7.684.510 |
-7.883.935 |
-8.080.840 |
-8.106.017 |
-8.418.038 |
-8.475.041 |
|
Investering |
|||||||
Uitgave |
1.363.193 |
1.446.903 |
2.175.601 |
1.875.601 |
1.456.016 |
1.297.306 |
|
Saldo |
-1.363.193 |
-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
Ontvangst
Saldo
Investering |
75.735
747
-74.988 |
1.020
762
-258 |
1.040
777
-263 |
1.061
793
-269 |
1.082
808
-274 |
1.104
825
-280 |
|
Financiering |
|||||||
Beleidsveld: BV0590: Overige economische zaken
Beleidsveld: BV0600: Ruimtelijke planning |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
11.859.482 |
11.854.397 |
11.868.696 |
11.951.035 |
12.198.742 |
12.432.322 |
|
Ontvangst |
2.431.608 |
2.280.583 |
2.344.794 |
2.390.059 |
2.461.813 |
2.503.365 |
|
Saldo |
-9.427.874 |
-9.573.814 |
-9.523.902 |
-9.560.976 |
-9.736.929 |
-9.928.957 |
|
Investering |
|||||||
Uitgave |
957.667 |
1.072.667 |
947.667 |
957.667 |
767.667 |
762.667 |
|
Saldo |
-957.667 |
-1.072.667 |
-947.667 |
-957.667 |
-767.667 |
-762.667 |
|
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 |
159.000 |
169.000 |
109.000 |
109.000 |
109.000 |
109.000 |
|
Saldo |
-159.000 |
-169.000 |
-109.000 |
-109.000 |
-109.000 |
-109.000 |
|
Financiering |
|||||||
Beleidsveld: BV0620: Grondbeleid voor wonen |
|||||||
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 |
600.000 |
600.000 |
600.000 |
600.000 |
600.000 |
600.000 |
|
Ontvangst |
352.913 |
0 |
0 |
0 |
0 |
0 |
|
Saldo |
-247.087 |
-600.000 |
-600.000 |
-600.000 |
-600.000 |
-600.000 |
|
Financiering |
|||||||
Beleidsveld: BV0711: Openluchtrecreatie |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
31.924.048 |
32.196.117 |
32.715.693 |
33.089.086 |
33.352.023 |
34.004.948 |
|
Ontvangst |
8.603.632 |
8.814.932 |
8.838.843 |
8.863.231 |
9.306.350 |
9.327.924 |
|
Saldo |
-23.320.416 |
-23.381.184 |
-23.876.850 |
-24.225.854 |
-24.045.674 |
-24.677.024 |
|
Investering |
|||||||
Uitgave |
4.289.757 |
7.835.399 |
8.910.046 |
11.328.828 |
5.964.697 |
3.261.328 |
|
Ontvangst |
1.800.000 |
0 |
0 |
0 |
0 |
0 |
|
Saldo |
-2.489.757 |
-7.835.399 |
-8.910.046 |
-11.328.828 |
-5.964.697 |
-3.261.328 |
|
Financiering |
|||||||
Beleidsveld: BV0720: Monumentenzorg |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Ontvangst
Saldo
Investering |
1.236.103
123.000
-1.113.103 |
1.191.889
125.460
-1.066.429 |
1.144.921
127.969
-1.016.952 |
1.094.541
130.529
-964.012 |
1.041.139
133.139
-908.000 |
1.057.107
135.802
-921.305 |
|
Financiering |
|||||||
Beleidsveld: BV0729: Overig beleid inzake het erfgoed |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
7.134.970 |
7.147.101 |
7.310.672 |
7.425.320 |
7.564.704 |
7.679.011 |
|
Ontvangst |
4.639.486 |
4.659.701 |
4.654.813 |
4.631.288 |
4.635.242 |
4.639.274 |
|
Saldo |
-2.495.484 |
-2.487.399 |
-2.655.859 |
-2.794.031 |
-2.929.463 |
-3.039.737 |
|
Investering |
|||||||
Uitgave |
1.557.072 |
1.857.072 |
2.037.072 |
4.500.516 |
1.312.072 |
962.072 |
|
Ontvangst |
0 |
0 |
0 |
200.000 |
0 |
0 |
|
Saldo |
-1.557.072 |
-1.857.072 |
-2.037.072 |
-4.300.516 |
-1.312.072 |
-962.072 |
|
Financiering |
|||||||
Beleidsveld: BV0739: Overig kunst- en cultuurbeleid
Beleidsveld: BV0790: Erediensten |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
1.268.406 |
1.333.930 |
1.356.829 |
1.023.211 |
677.750 |
676.895 |
|
Saldo |
-1.268.406 |
-1.333.930 |
-1.356.829 |
-1.023.211 |
-677.750 |
-676.895 |
|
Investering |
|||||||
Uitgave |
3.029.200 |
412.500 |
401.500 |
2.891.500 |
403.500 |
408.300 |
|
Saldo |
-3.029.200 |
-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
Saldo
Investering |
1.220.850
-1.220.850 |
1.239.150
-1.239.150 |
1.250.000
-1.250.000 |
1.250.000
-1.250.000 |
1.250.000
-1.250.000 |
1.250.000
-1.250.000 |
|
Financiering |
|||||||
Beleidsveld: BV0801: Buitengewoon basisonderwijs |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
11.841.161 |
12.076.494 |
12.260.551 |
12.490.482 |
12.740.219 |
12.994.952 |
|
Ontvangst |
10.834.841 |
11.038.890 |
11.191.037 |
11.388.420 |
11.604.958 |
11.825.828 |
|
Saldo |
-1.006.320 |
-1.037.604 |
-1.069.514 |
-1.102.062 |
-1.135.261 |
-1.169.124 |
|
Investering |
|||||||
Uitgave |
7.696.628 |
6.703.294 |
3.710.094 |
2.717.030 |
2.724.105 |
2.731.321 |
|
Ontvangst |
1.112.179 |
1.117.041 |
1.122.114 |
1.127.408 |
1.132.931 |
1.138.693 |
|
Saldo |
-6.584.449 |
-5.586.253 |
-2.587.980 |
-1.589.622 |
-1.591.174 |
-1.592.628 |
|
Financiering |
|||||||
Beleidsveld: BV0810: Gewoon secundair onderwijs |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
46.504.322 |
44.708.716 |
45.507.813 |
46.318.657 |
47.141.897 |
48.073.154 |
|
Ontvangst |
43.020.714 |
41.606.552 |
42.430.528 |
43.270.983 |
44.128.248 |
45.002.658 |
|
Saldo |
-3.483.609 |
-3.102.165 |
-3.077.285 |
-3.047.674 |
-3.013.650 |
-3.070.496 |
|
Investering |
|||||||
Uitgave |
2.634.513 |
2.768.027 |
12.478.744 |
14.467.427 |
1.921.144 |
1.724.956 |
|
Ontvangst |
5.904.208 |
92.846 |
96.632 |
100.573 |
104.674 |
108.942 |
|
Saldo |
3.269.695 |
-2.675.181 |
-12.382.111 |
-14.366.855 |
-1.816.470 |
-1.616.014 |
|
Financiering |
|||||||
Beleidsveld: BV0815: Buitengewoon secundair onderwijs |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
5.874.723 |
5.992.205 |
6.112.036 |
6.234.264 |
6.358.936 |
6.486.101 |
|
Ontvangst |
5.351.443 |
5.449.171 |
5.548.855 |
5.650.532 |
5.754.243 |
5.860.027 |
|
Saldo |
-523.281 |
-543.033 |
-563.181 |
-583.732 |
-604.693 |
-626.074 |
|
Investering |
|||||||
Uitgave |
156.259 |
156.259 |
156.259 |
156.259 |
156.259 |
156.259 |
|
Saldo |
-156.259 |
-156.259 |
-156.259 |
-156.259 |
-156.259 |
-156.259 |
|
Financiering |
|||||||
Beleidsveld: BV0830: Centra voor volwassenenonderwijs |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
54.200.080 |
54.603.418 |
55.655.057 |
56.725.821 |
58.286.699 |
59.447.513 |
|
Ontvangst |
49.654.482 |
50.589.553 |
51.523.126 |
52.472.020 |
53.862.115 |
54.845.413 |
|
Saldo |
-4.545.598 |
-4.013.865 |
-4.131.931 |
-4.253.801 |
-4.424.585 |
-4.602.100 |
|
Investering |
|||||||
Uitgave |
1.071.397 |
979.297 |
979.297 |
75.010.867 |
979.297 |
979.297 |
|
Ontvangst |
585.000 |
0 |
0 |
0 |
1.868.020 |
1.868.020 |
|
Saldo |
-486.397 |
-979.297 |
-979.297 |
-75.010.867 |
888.723 |
888.723 |
|
Financiering |
|||||||
Beleidsveld: BV0835: Hoger onderwijs |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Ontvangst
Saldo
Investering |
231.967
112.676
-119.291 |
236.607
114.930
-121.677 |
241.339
117.228
-124.110 |
246.165
119.573
-126.592 |
251.089
121.964
-129.124 |
256.111
124.404
-131.707 |
|
Financiering |
|||||||
Beleidsveld: BV0869: Overige ondersteunende diensten voor het onderwijs |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave |
6.162.113 |
6.180.140 |
6.300.529 |
6.423.325 |
6.548.577 |
6.589.999 |
|
Ontvangst |
1.304.011 |
1.330.073 |
1.356.657 |
1.383.772 |
1.411.430 |
1.439.640 |
|
Saldo |
-4.858.102 |
-4.850.067 |
-4.943.872 |
-5.039.553 |
-5.137.147 |
-5.150.358 |
|
Investering |
|||||||
Uitgave |
4.774.297 |
3.129.167 |
2.353.778 |
1.099.258 |
568.778 |
568.778 |
|
Saldo |
-4.774.297 |
-3.129.167 |
-2.353.778 |
-1.099.258 |
-568.778 |
-568.778 |
|
Financiering |
|||||||
Beleidsveld: BV0889: Ondersteunende diensten voor het algemeen onderwijsbeleid |
|||||||
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
||
Exploitatie |
|||||||
Uitgave
Saldo
Investering |
672.756
-672.756 |
583.443
-583.443 |
588.082
-588.082 |
592.813
-592.813 |
597.640
-597.640 |
602.562
-602.562 |
|
Financiering |
|||||||