bijlage01_122e wijziging

Begrotingswijziging tbv de --- RAAD ---
Gemeente : Delft
Provincie : Zuid Holland
Begrotingsjaar : 2007
122e Wijziging
In de begrotingswijziging kunt u de volgende onderdelen aantreffen:
- wijziging op Programma's
- wijziging op de Investerings- en Financieringsstaat
De Raad van de gemeente Delft besluit:
De meerjaren Programmabegroting voor het jaar 2007 te wijzigen.
Vastgesteld door de Raad van de gemeente Delft in zijn
openbare vergadering van 20-12-2007
, burgemeester
, griffier
2 ex. ter kennisneming ingezonden
aan gedeputeerde staten op:
……………………………
inclusief raadsvoorstel en besluit

bijlage 01_vervolg_122e wijziging

Mjr begrotingswijziging 2007 - 2010 --- Raad --- Gemeente Delft
    2007 2008 2009 2010
Programma Toelichting lasten baten saldo lasten baten saldo lasten baten saldo lasten baten saldo
                           
 PRG01 - DIENSTVERLENING          689.231-        505.805-        183.426          33.384-        221.472        254.856        357.520-             6.937        364.457        57.538-      306.919     364.457
  Correctie bedrijfsvoering             20.298                      -          20.298-          45.796                      -          45.796-          45.796                      -          45.796-         45.796                    -       45.796-
  Technische correcties            70.245-          70.245-                      -          70.245-          70.245-                      -          70.245-          70.245-                      -        70.245-        70.245-                   -
  Project Delta          675.812-        299.982-        375.830          51.465        299.982-        351.447-        163.070-        299.982-        136.912-      136.912                    -     136.912-
  Technische correctie tussen programma's             36.528        240.252        203.724          60.400-        240.252        300.652        170.001-        240.252        410.253      170.001-      240.252     410.253
                     
  Mutatie via Reserve Delta                        -        375.830-        375.830-                      -        351.447        351.447                      -        136.912        136.912                    -      136.912     136.912
                     
 PRG02 - ARBEIDSMARKT,INKOMEN,EMANCIPATIE          351.945-        193.602-        158.343          17.361                      -          17.361-          17.361                      -          17.361-         17.361                    -       17.361-
  Overgang Reiniging naar Avalex               1.730             6.398             4.668                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Correctie bedrijfsvoering                        -                      -                      -          17.361                      -          17.361-          17.361                      -          17.361-         17.361                    -       17.361-
  van Product 02002 / 03006          353.675-                      -        353.675                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
  Mutatie via Algemene reserve A                        -        200.000-        200.000-                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
 PRG03 - INTEGRATIE EN INBURGERING          353.675        200.000        153.675-                      -                      -                      -                      -                      -                      -                    -                    -                   -
  van Product 02002 / 03006          353.675                      -        353.675-                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
  Mutatie via Algemene reserve A                        -        200.000        200.000                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
 PRG04 - JEUGD EN ONDERWIJS            36.968-          36.968-                      -          52.968-          52.968-                      -        127.968-        127.968-                      -      127.968-      127.968-                   -
  Begroting GOA            36.968-          36.968-                      -          91.968-          91.968-                      -        166.968-        166.968-                      -      166.968-      166.968-                   -
  Technische correctie tussen programma's                        -                      -                      -          39.000          39.000                      -          39.000          39.000                      -         39.000         39.000                   -
                           
 PRG05 - WIJKZAKEN EN STADSBEHEER          253.364        324.148          70.784        717.000        717.573                573                      -                573                573                    -              573             573
  Overgang Reiniging naar Avalex               1.730-            4.064-            2.334-                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Algemene directievoering projecten          311.000        206.000        105.000-        717.000        717.000                      -                      -                      -                      -                    -                    -                   -
  Technische correctie            47.906-          25.212          73.118                      -                573                573                      -                573                573                    -              573             573
  SAM restantbudgetten 2006             75.000          75.000                      -                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
  Mutatie via Reserve Accommodatiefonds Buurt, Onderwijs en Sport                        -        105.000        105.000                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Mutatie via Algemene reserve A            83.000-          83.000-                      -                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
 PRG06 - WONEN, ZORG EN WELZIJN          168.868-        341.367-        172.499-          44.225        258.252-        302.477-        171.876        240.252-        412.128-      171.926      240.252-     412.178-
  Bovenlokale subsidies 2007          183.855-        183.855-                      -                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Correctie bedrijfsvoering             75.000                      -          75.000-                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Technische correctie          137.710-                      -        137.710                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Investering sporttoestellen                        -          90.000          90.000          17.500                      -          17.500-          17.000                      -          17.000-         16.500                    -       16.500-
  BTW correctie sporthallen            18.000-          18.000-                      -          18.000-          18.000-                      -                      -                      -                      -                    -                    -                   -
  Subsidie BOS-eyes             10.740          10.740                      -                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Technische correctie tussen programma's            36.528-        240.252-        203.724-          60.400        240.252-        300.652-        170.001        240.252-        410.253-      170.001      240.252-     410.253-
                           
  Mutatie via Algemene reserve A            16.225-                      -          16.225          15.675-                      -          15.675          15.125-                      -          15.125        14.575-                    -        14.575
  Mutatie via Reserve Grote Projecten          137.710                      -        137.710-                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
                           
                           
                           
                           
                           
 PRG07 - RO, VERKEER EN VERVOER          132.669        132.669                      -        200.000-        200.000-                      -                      -                      -                      -                    -                    -                   -
  Correctie bedrijfsvoering                  926-                      -                926                926-                      -                926                926-                      -                926              926-                    -             926
  Correctie op 30e wijziging                        -                      -                      -        200.000-                      -        200.000                      -                      -                      -                    -                    -                   -
                           
  Mutatie via Reserve Parkeren                        -        132.669        132.669                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Mutatie via reserve Parkeercontrole          132.669                      -        132.669-                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Mutatie via Reserve Basispakket ICT                  926                      -                926-                926                      -                926-                926                      -                926-              926                    -             926-
  Mutatie via Reserve Nutswinsten                        -                      -                      -                      -        200.000-        200.000-                      -                      -                      -                    -                    -                   -
                           
 PRG09 - KENNISSTAD & ECONOMIE            75.000-                      -          75.000                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Correctie bedrijfsvoering            75.000-                      -          75.000                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
 PRG10 - CULTUUR EN BINNENSTAD          178.000        178.000                      -          17.361-                      -          17.361          17.361-                      -          17.361        17.361-                    -        17.361
  Algemene directievoering projecten             18.000          18.000                      -                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Technische correctie                        -                      -                      -          17.361-                      -          17.361          17.361-                      -          17.361        17.361-                    -        17.361
  Tentoonstellngen          160.000        160.000                      -                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
 PRG11 - VEILIGHEID               3.771-                      -             3.771          45.796-                      -          45.796          45.796-                      -          45.796        45.796-                    -        45.796
  Correctie bedrijfsvoering            53.771-                      -          53.771          45.796-                      -          45.796          45.796-                      -          45.796        45.796-                    -        45.796
  Technische correctie             50.000                      -          50.000-                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
 PRG12 - ONTWIKKELEN, GROND EN VASTGOED          280.994        280.994                      -     1.186.820     1.186.820                      -     1.398.947     1.398.947                      -   1.271.621   1.271.621                   -
  Technische correctie tussen programma's          280.994        280.994                      -     1.186.820     1.186.820                      -     1.398.947     1.398.947                      -   1.271.621   1.271.621                   -
                           
 PRG13 - BESTUUR EN ORGANISATIE             56.591          24.522-          81.113-                573          24.522-          25.095-                573          24.522-          25.095-              573        24.522-       25.095-
  Correctie bedrijfsvoering             19.125                      -          19.125-                573                      -                573-                573                      -                573-              573                    -             573-
  Technische correctie tussen programma's                        -          24.522-          24.522-                      -          24.522-          24.522-                      -          24.522-          24.522-                    -        24.522-       24.522-
                           
  Mutatie via Reserve Bedrijfsvoerinsrisico's             37.466                      -          37.466-                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
 PRG14 - ALGEMENE DEKKINGSMIDDELEN             24.296          59.741-          84.037-          66.088-          39.741-          26.347          66.138-          39.741-          26.397        66.188-        39.741-        26.447
  Overgang Reiniging naar Avalex               2.334                      -            2.334-                      -                      -                      -                      -                      -                      -                    -                    -                   -
  Correctie bedrijfsvoering          109.140-          90.033-          19.107          72.000-          70.033-             1.967          72.000-          70.033-             1.967        72.000-        70.033-          1.967
  Investering sporttoestellen             90.000                      -          90.000-          17.500-                      -          17.500          17.000-                      -          17.000        16.500-                    -        16.500
  correctie 48e wijziging             16.225                      -          16.225-          15.675                      -          15.675-          15.125                      -          15.125-         14.575                    -       14.575-
  Correctie bedrijfsvoering                        -             5.770             5.770                      -             5.770             5.770                      -             5.770             5.770                    -           5.770          5.770
  Technische correctie tussen programma's                        -          24.522          24.522                      -          24.522          24.522                      -          24.522          24.522                    -         24.522        24.522
                           
  Mutatie via Reserve Basispakket ICT               5.770                      -            5.770-             5.770                      -            5.770-             5.770                      -            5.770-           5.770                    -          5.770-
  Mutatie via Reserve Centrale Vervanging Meubilair               1.967                      -            1.967-             1.967                      -            1.967-             1.967                      -            1.967-           1.967                    -          1.967-
  Mutatie via Reserve Bedrijfsvoerinsrisico's             17.140                      -          17.140-                      -                      -                      -                      -                      -                      -                    -                    -                   -
                           
  Totaal            46.194-          46.194-                      -     1.550.382     1.550.382                      -        973.974        973.974                      -   1.146.630   1.146.630                   -
Formulier: wijziging op Programma's

bijlage 01_vervolg_122e wijziging

Mjr begrotingswijziging 2007 - 2010 --- Raad --- Gemeente Delft
    2007 2008 2009 2010
Deelopdracht Toelichting lasten baten saldo lasten baten saldo lasten baten saldo lasten baten saldo
                           
DR75310100 - Modernisering Sportpark Brasserskade         150.000                      -        150.000-                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Investering sporttoestellen         150.000                      -        150.000-                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR7XXXXXXX - TRACTIE STADSBEHEER 2007         596.948                      -        596.948-                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007         596.948                      -        596.948-                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79001124  SERVICEWAGEN TECHNISCHE DIENST 2001           23.937-                      -          23.937                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           23.937-                      -          23.937                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79001422  VERVANGEN COMPRESSOR AANHANGER 2004           21.000-                      -          21.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           21.000-                      -          21.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79001425  VERVANGEN AUTO GEMALEN (FORD) 2004              9.000-                      -             9.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007              9.000-                      -             9.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79001434  VERV. GROTE MACHINES GROEN 2004           11.766-                      -          11.766                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           11.766-                      -          11.766                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79001514  VERV. AUTO GEMALEN 3 MET KRAAN 2005           38.000-                      -          38.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           38.000-                      -          38.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79001601  SERVICEWAGEN NR. 7 2006           39.000-                      -          39.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           39.000-                      -          39.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79001610  SERVICEWAGEN WTB 2006           25.000-                      -          25.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           25.000-                      -          25.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79001613  VERV. GROTE MACHINES GROEN 2006           14.000-                      -          14.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           14.000-                      -          14.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79001620  VERVANGING VEEGAUTO'S 2006           64.000-                      -          64.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           64.000-                      -          64.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79111326  BEDRIJFSWAGEN MET KRAAN VOOR CIVIEL 2003           80.000-                      -          80.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           80.000-                      -          80.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79111711  VERVANG. AUTO'S GROEN 2007           42.000-                      -          42.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           42.000-                      -          42.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79111712  VERV. GROTE MACHINES 2007           38.000-                      -          38.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           38.000-                      -          38.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR72100700  AANSCHAF AUTO WINTERDIENST 2007           10.000-                      -          10.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           10.000-                      -          10.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79001420  VERVANGING AUTO'S VERKEER 2004           25.245-                      -          25.245                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           25.245-                      -          25.245                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79111715  VERVANG. VEEGMACHINE 2007         114.000-                      -        114.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007         114.000-                      -        114.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                     
DR79111716  VERVANGEN VEEGAUTO'S 2007           42.000-                      -          42.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Vervanging tractie stadsbeheer 2007           42.000-                      -          42.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
                           
DR79901001 - ALGEMENE RESERVE A           83.000-          99.225-          16.225-                      -          15.675-          15.675-                      -          15.125-          15.125-                      -          14.575-          14.575-
  correctie 48e wijziging                       -          16.225-          16.225-                      -          15.675-          15.675-                      -          15.125-          15.125-                      -          14.575-          14.575-
  correctie 100e wijziging           83.000-          83.000-                      -                      -                      -                      -                      -                      -                      -                      -                      -                      -
                           
DR79902009 - RESERVE INFORM.-INFRASTR. AUTOMATISERING         375.830-                      -        375.830        351.447                      -        351.447-        136.912                      -        136.912-        136.912                      -        136.912-
  Mutaties Project Delta         375.830-                      -        375.830        351.447                      -        351.447-        136.912                      -        136.912-        136.912                      -        136.912-
                           
DR79902099 - RES. BEDRIJFSVOERINGSRISICO'S                       -          54.606          54.606                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Technische correctie                       -          54.606          54.606                      -                      -                      -                      -                      -                      -                      -                      -                      -
                           
DR79902106 - RESERVE NUTSWINSTEN                       -                      -                      -        200.000-                      -        200.000                      -                      -                      -                      -                      -                      -
  Correctie op 30e wijziging                       -                      -                      -        200.000-                      -        200.000                      -                      -                      -                      -                      -                      -
                           
DR79902107 - RESERVE DEKKING GROTE PROJECTEN                       -        137.710        137.710                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Technische correctie                       -        137.710        137.710                      -                      -                      -                      -                      -                      -                      -                      -                      -
                           
DR79902117 - RES. BASISPAKKET ICT                       -             6.696             6.696                      -             6.696             6.696                      -             6.696             6.696                      -             6.696             6.696
  Correctie bedrijfsvoering                       -             6.696             6.696                      -             6.696             6.696                      -             6.696             6.696                      -             6.696             6.696
                           
DR79902120 - RESERVE PARKEREN         132.669                      -        132.669-                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Verrekening reserve parkeercontrole en parkeren         132.669                      -        132.669-                      -                      -                      -                      -                      -                      -                      -                      -                      -
                           
DR79902121 - RESERVE PARKEERCONTROLE                       -        132.669        132.669                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Verrekening reserve parkeercontrole en parkeren                       -        132.669        132.669                      -                      -                      -                      -                      -                      -                      -                      -                      -
                           
DR79902152 - RES. CENTRALE VERVANGING MEUBILAIR                       -             1.967             1.967                      -             1.967             1.967                      -             1.967             1.967                      -             1.967             1.967
  Correctie bedrijfsvoering                       -             1.967             1.967                      -             1.967             1.967                      -             1.967             1.967                      -             1.967             1.967
                           
DR79902510 - ACC. BUURT ONDERWIJS EN SPORT         105.000                      -        105.000-                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Algemene directievoering projecten         105.000                      -        105.000-                      -                      -                      -                      -                      -                      -                      -                      -                      -
                           
DR79905321 - VOORZIENING ONDERHOUD SPORTHALLEN            77.000          13.000-          90.000-          13.000-          13.000-                      -                      -                      -                      -                      -                      -                      -
  Investering sporttoestellen            90.000                      -          90.000-                      -                      -                      -                      -                      -                      -                      -                      -                      -
  BTW correctie sporthallen           13.000-          13.000-                      -          13.000-          13.000-                      -                      -                      -                      -                      -                      -                      -
                           
DR79906019 - VOORZ. DEKKING HOGERE VUILVERWERK.KSTN.            27.334                      -          27.334-                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Overgang Reiniging naar Avalex              2.334                      -            2.334-                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Technische correctie            25.000                      -          25.000-                      -                      -                      -                      -                      -                      -                      -                      -                      -
                           
DR79906381 - VOORZ. GEM. ONDERWIJS ACHTERSTANDSPLAN         281.032                      -        281.032-        226.032                      -        226.032-        151.032                      -        151.032-        151.032                      -        151.032-
  Begroting GOA         281.032                      -        281.032-        226.032                      -        226.032-        151.032                      -        151.032-        151.032                      -        151.032-
                           
DR79906398 - VOORZ. ONDERWIJS BELEIDSPLAN         293.000-                      -        293.000        293.000-                      -        293.000        293.000-                      -        293.000        293.000-                      -        293.000
  Begroting GOA         293.000-                      -        293.000        293.000-                      -        293.000        293.000-                      -        293.000        293.000-                      -        293.000
                           
                           
DR79906403 - VOORZ OPV DOOR SPORT (BOS-Eyes)                       -          10.740          10.740                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Subsidie BOS-eyes                       -          10.740          10.740                      -                      -                      -                      -                      -                      -                      -                      -                      -
                           
DR79999999 - SLUITREKENING KAPITAALDIENST                       -        210.958-        210.958-                      -          91.491          91.491                      -             1.406             1.406                      -                856                856
  Overgang Reiniging naar Avalex                       -             2.334             2.334                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Algemene directievoering projecten                       -        105.000        105.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Correctie op 30e wijziging                       -                      -                      -                      -        200.000-        200.000-                      -                      -                      -                      -                      -                      -
  Technische correctie                       -        167.316-        167.316-                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Investering sporttoestellen                       -        240.000        240.000                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Mutaties Project Delta                       -        375.830-        375.830-                      -        351.447        351.447                      -        136.912        136.912                      -        136.912        136.912
  correctie 48e wijziging                       -          16.225          16.225                      -          15.675          15.675                      -          15.125          15.125                      -          14.575          14.575
  Correctie bedrijfsvoering                       -            8.663-            8.663-                      -            8.663-            8.663-                      -            8.663-            8.663-                      -            8.663-            8.663-
  Subsidie BOS-eyes                       -          10.740-          10.740-                      -                      -                      -                      -                      -                      -                      -                      -                      -
  Begroting GOA                       -          11.968-          11.968-                      -          66.968-          66.968-                      -        141.968-        141.968-                      -        141.968-        141.968-
                           
  Totaal            21.205          21.205                      -          71.479          71.479                      -            5.056-            5.056-                      -            5.056-            5.056-                      -
Formulier: wijziging op de Investerings- en financieringsstaat