Staat van baten en lasten
Terug naar navigatie - Staat van baten en lastenSTAAT VAN BATEN EN LASTEN | ||||||||||||||||||
bedragen x € 1.000 | ||||||||||||||||||
Jaarrekening 2016 | Begroting 2017 | Begroting 2018 | Begroting 2019 | Begroting 2020 | Begroting 2021 | |||||||||||||
Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | |
1. Bestuur en dienstverlening | 9.781 | 1.426 | -8.355 | 5.258 | 1.103 | -4.156 | 5.553 | 1.114 | -4.439 | 5.172 | 653 | -4.519 | 4.951 | 555 | -4.397 | 4.989 | 592 | -4.397 |
2. Sport, cultuur en onderwijs | 15.893 | 1.675 | -14.218 | 14.746 | 1.665 | -13.080 | 14.237 | 1.690 | -12.547 | 14.293 | 1.690 | -12.604 | 14.362 | 1.690 | -12.672 | 14.040 | 1.690 | -12.350 |
3. Maatschappelijke ondersteuning | 33.955 | 9.481 | -24.473 | 35.984 | 10.510 | -25.474 | 35.875 | 10.954 | -24.921 | 36.202 | 10.576 | -25.626 | 36.203 | 10.583 | -25.620 | 36.217 | 10.590 | -25.627 |
4. Lansingerland schoon, heel en veilig | 31.646 | 12.453 | -19.193 | 25.058 | 13.436 | -11.621 | 28.859 | 11.883 | -16.977 | 27.784 | 13.661 | -14.123 | 28.202 | 14.000 | -14.202 | 28.440 | 14.192 | -14.248 |
5. Lansingerland ontwikkelt | 8.409 | 2.077 | -6.332 | 8.023 | 2.903 | -5.120 | 7.267 | 2.019 | -5.248 | 7.132 | 2.019 | -5.113 | 7.102 | 2.019 | -5.082 | 7.016 | 2.019 | -4.996 |
6. Grondzaken | 43.464 | 60.495 | 17.031 | 33.054 | 31.112 | -1.942 | 33.432 | 32.460 | -971 | 24.239 | 23.002 | -1.237 | 13.563 | 12.603 | -960 | 3.300 | 2.336 | -965 |
Subtotaal Programma's | 143.148 | 87.607 | -55.541 | 122.124 | 60.731 | -61.394 | 125.223 | 60.120 | -65.103 | 114.822 | 51.601 | -63.221 | 104.383 | 41.450 | -62.933 | 94.002 | 31.419 | -62.583 |
Lokale heffingen | 470 | 14.872 | 14.402 | 390 | 15.638 | 15.248 | 375 | 15.273 | 14.898 | 349 | 15.493 | 15.144 | 324 | 15.714 | 15.390 | 324 | 15.934 | 15.610 |
Algemene uitkeringen | - | 43.533 | 43.533 | - | 44.191 | 44.191 | - | 47.195 | 47.195 | - | 48.274 | 48.274 | - | 48.711 | 48.711 | - | 48.947 | 48.947 |
Uitkering deelfonds sociaal domein | - | 13.741 | 13.741 | - | 13.550 | 13.550 | - | 13.921 | 13.921 | - | 13.924 | 13.924 | - | 14.071 | 14.071 | - | 14.165 | 14.165 |
Dividend | 19 | 3.330 | 3.311 | 56 | 3.365 | 3.309 | 6 | 3.216 | 3.211 | 6 | 3.216 | 3.211 | 6 | 3.216 | 3.211 | 6 | 3.216 | 3.211 |
Saldo financieringsfunctie | 1 | 2.604 | 2.603 | 788 | 108 | 680 | 381 | 317 | 64 | 735 | 289 | 446 | 498 | 291 | 207 | 310 | 139 | 171 |
Overige algemene dekkingsmiddelen | 3.356 | 1.994 | -1.362 | 1.628 | 1.491 | -138 | 3.257 | 835 | -2.422 | 3.627 | 835 | -2.792 | 3.981 | 835 | -3.146 | 4.279 | 835 | -3.444 |
Subtotaal Algemene dekkingsmiddelen | 3.846 | 80.073 | 76.228 | 1.287 | 78.126 | 76.839 | 3.257 | 80.125 | 76.867 | 3.247 | 81.454 | 78.207 | 3.813 | 82.256 | 78.443 | 4.298 | 82.959 | 78.660 |
Overzicht Overhead | - | - | - | 13.962 | 238 | -13.724 | 14.521 | 133 | -14.389 | 14.729 | 303 | -14.426 | 14.800 | 303 | -14.497 | 14.812 | 303 | -14.509 |
Post onvoorzien | - | - | - | - | - | - | 250 | - | -250 | 250 | - | -250 | 250 | - | -250 | 250 | - | -250 |
Geraamd Totaal saldo van baten en lasten | 146.994 | 167.681 | 20.687 | 137.373 | 139.094 | 1.722 | 143.251 | 140.377 | -2.874 | 133.048 | 133.358 | 309 | 123.245 | 124.008 | 763 | 113.362 | 114.075 | 1.318 |
1. Bestuur en dienstverlening | - | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
2. Sport, cultuur en onderwijs | 602 | 858 | 257 | 409 | 1.019 | 610 | 409 | 1.037 | 627 | 350 | 477 | 127 | 350 | 490 | 140 | 350 | 333 | -17 |
3. Maatschappelijke ondersteuning | 13 | 12 | -1 | 13 | 504 | 490 | 13 | 4 | -9 | 13 | 5 | -8 | 13 | 0 | -13 | 13 | 0 | -13 |
4. Lansingerland schoon, heel en veilig | 3.856 | 6.816 | 2.961 | 2.112 | 1.378 | -734 | 797 | 3.381 | 2.584 | 856 | 748 | -108 | 856 | 537 | -320 | 856 | 437 | -419 |
5. Lansingerland ontwikkelt | 112 | 14 | -98 | 41 | 241 | 200 | 41 | 94 | 53 | 41 | 60 | 19 | 41 | 121 | 81 | 41 | 36 | -4 |
6. Grondzaken | 27.810 | 10.123 | -17.687 | - | 696 | 696 | - | 15 | 15 | - | 15 | 15 | - | 15 | 15 | - | 14 | 14 |
Algemene dekkingsmiddelen | 5.045 | 5.409 | 364 | 586 | 1.084 | 498 | 65 | 577 | 512 | 65 | 67 | 2 | 65 | 58 | -7 | 65 | 107 | 41 |
Subtotaal Mutaties reserves | 37.438 | 23.239 | -14.199 | 3.161 | 4.921 | 1.760 | 1.325 | 5.107 | 3.781 | 1.326 | 1.372 | 46 | 1.326 | 1.221 | -105 | 1.325 | 927 | -398 |
Geraamde resultaat | 184.431 | 190.919 | 6.488 | 140.534 | 144.015 | 3.481 | 144.576 | 145.484 | 907 | 134.374 | 134.730 | 356 | 124.571 | 125.229 | 658 | 114.688 | 115.607 | 920 |