Wijzigingen van de ramingen van het dienstjaar |
|
|
|
|
|
|
Wijzigingen van
de ramingen van het dienstjaar |
|
|
|
|
uitgaven |
|
|
|
bedrag van de |
|
|
|
|
inkomsten |
|
|
|
bedrag van de |
|
|
(sub)functie/cat |
|
|
|
nieuwe of |
verlaging van |
nieuwe raming |
|
|
(sub)functie/cat |
|
|
|
nieuwe of |
verlaging van |
nieuwe raming |
|
|
|
|
verhoging |
de bestaande |
van het |
|
|
|
|
|
|
verhoging |
de bestaande |
van het |
1 |
|
|
|
van de raming |
raming |
dienstjaar |
|
|
6 |
|
|
|
van de raming |
raming |
dienstjaar |
FCL |
ECL |
2 |
|
3 |
4 |
5 |
|
|
FCL |
ECL |
7 |
|
8 |
9 |
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gewone dienst |
|
|
|
|
|
|
|
|
Gewone dienst |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 001 2
100 |
|
College van
B&W |
|
0 |
24.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaris burgermeester (pn.10572) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 000 |
- niet in te
delen uitgaven |
|
|
24.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(24.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 002 3
100 |
|
Representatie gemeentebestuurr |
38.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Representatie B & W
(pn.20763) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 990 |
- overige
goederen en diensten |
|
38.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
38.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 003 0
112 |
|
Centrale staf |
|
0 |
46.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27286) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
|
46.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(46.000) |
|
` |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 003 0
100 |
|
Burgerzaken |
|
0 |
22.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27287) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
|
22.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(22.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 005 1
000 |
|
Gewest Haaglanden |
|
36.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gewest Haaglanden
(pn. 20482) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 990 |
- overige
goederen en diensten |
|
36.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
36.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 006 1
000 |
|
Delftse
Rekenkamer |
|
0 |
79.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delftse
Rekenkamer (pn. 22799) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 990 |
- overige
goederen en diensten |
|
|
79.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(79.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 120 1
100 |
|
Brandweer |
|
215.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27288) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 990 |
- overige
goederen en diensten |
|
215.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
215.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 210 1
100 |
|
Wegen, straten en
pleinen |
|
0 |
123.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27289) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 990 |
- overige
goederen en diensten |
|
|
123.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(123.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 210 2
100 |
|
Gladheidsbestrijding |
|
16.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27290) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
16.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
16.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 211 0
101 |
|
Beleidsvoorber. en uitvoering Verkeer |
30.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27291) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 62 000 |
- kostenplaatsen |
|
30.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
30.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 211 1
102 |
|
Verkeersvoorzieningen |
|
34.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27292) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 990 |
- overige
goederen en diensten |
|
34.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
34.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 211 8
100 |
|
Verkeersmaatregelen overig |
|
64.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27293) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 990 |
- overige
goederen en diensten |
|
64.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
64.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 212 9
100 |
|
Overigen derden verkeer en vervoer |
0 |
137.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voorl ontwerp tramlijn 1
(pn.30215) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
|
137.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(137.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 214 4
103 |
|
Bereikbare
Binnenstad |
|
0 |
81.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27294) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 601 |
- overige
goederen en diensten |
|
|
81.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(81.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 221 0
100 |
|
Havendienst |
|
17.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27295) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
17.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
17.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 221 1
101 |
|
Havens, grachten en waterwegen |
0 |
100.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27296) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 990 |
- overige
goederen en diensten |
|
|
100.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(100.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 310 0
100 |
|
Straatmarkten |
|
19.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27297) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
19.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
19.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 420 1
100 |
|
Openbaar
basisonderwijs |
|
48.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpst minder uitg openb
ond (pn.26812) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 000 |
- niet in te
delen uitgaven |
|
48.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
48.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 421 1
000 |
|
Openbaar
basisonderwijs |
|
20.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voorzieningen i/d huisv OBO
(pn.26383) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 510 |
- overige
goederen en diensten |
|
20.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
20.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 423 1
100 |
|
Bijzonder
basisonderwijs |
|
60.000 |
122.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Voorziening huisvesting BBO
(pn.21930) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 500 |
- overige
goederen en diensten |
15.000 |
60.000 |
122.000 |
|
|
|
|
|
|
|
|
|
|
|
4 34 510 |
- overige
goederen en diensten |
45.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
4 61 000 |
- kapitaallasten |
(122.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 433 1
200 |
|
Bijzonder
speciaal onderwijs |
|
0 |
28.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Huisv M. Maeterlinckschool
(pn.26838) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 016 |
- overige
inkomensoverdrachten |
|
|
28.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(28.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 440 1
100 |
|
Openbare scholengemeenschappen |
13.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grotiuscollege (pn.26831) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 210 |
- overige
goederen en diensten |
|
13.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
13.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 443 1
200 |
|
Bijzondere scholengemeenschappen |
30.000 |
57.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Huisvesting Stanislascollege (pn.21615) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 510 |
- overige
goederen en diensten |
(57.000) |
|
57.000 |
|
|
|
|
|
|
|
|
|
|
|
4 34 900 |
- overige
goederen en diensten |
30.000 |
30.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 480 6
100 |
|
Schoolgebouwen geen onderwijsfunctie |
133.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hugo de Grootstraat 59 (pn.22977) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 990 |
- overige
goederen en diensten |
|
133.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
133.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 541 1
100 |
|
Gemeentemusea |
|
199.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap (pn.27298) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
199.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
199.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 560 0
100 |
|
Openbaar Groen |
|
200.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27299) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
200.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
200.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 560 4 103 |
|
Toeristisch
Beleid |
|
15.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delft marketing
(pn.26881) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 34 910 |
- overige
goederen en diensten |
|
15.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
15.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 560 6
100 |
|
Recreatieve voorzieningen |
|
95.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27311) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
95.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
95.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 560 9
100 |
|
Overigen
derden Groen |
|
91.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.30252) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
91.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
91.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 580 0 100 |
|
Radio, Televisie
en Pers |
|
17.300 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bestuurskosten CAI
(pn.21974) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 34 910 |
- overige
goederen en diensten |
|
17.300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
17.300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 610 1
200 |
|
Verstrekkingen Bijstandsverlening |
1.300.000 |
5.043.626 |
41.560.241 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WWB- personen < 21 jaar (pn. 20783) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 010 |
- overige
inkoimensoverdrachten |
|
|
34.500 |
224.248
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(13.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
(21.500) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WWB- personen 21 TOT 65 jaar (pn. 20784) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 010 |
- overige
inkoimensoverdrachten |
|
|
4.015.326
|
31.616.442 |
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(1.058.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
(2.957.326) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 60 899 |
- reserveringen |
|
1.300.000 |
|
1.300.000 |
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
1.300.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WWB- personen 65 jaar en ouder (pn. 20785) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 010 |
- overige
inkoimensoverdrachten |
|
|
114.800 |
1.407.898
|
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
(114.800) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WWB- personen I/e Inrichting (pn. 20786) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 010 |
- overige
inkoimensoverdrachten |
|
|
20.000 |
215.883
|
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
(20.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ABW - Toeslagen
(pn. 20787) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 010 |
- overige
inkoimensoverdrachten |
|
|
823.500
|
6.521.356 |
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(216.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
(607.500) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WWB - langdurigheidstoeslag (pn. 26566) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 010 |
- overige
inkoimensoverdrachten |
|
|
35.500 |
234.500
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(13.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
(22.500) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 610 1 300 |
|
Bijdrage Rijk WWB |
|
0 |
3.743.625 |
39.791.422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WWB budget inkomensdeel Delft (pn. 22693) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 41 000 |
- overdrachten
van het Rijk |
|
|
3.743.625 |
39.785.109
|
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
(3.743.626) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 610 6 101 |
|
Bijdrage Rijk BBZ |
|
1.600 |
0 |
225.252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BBZ vast budget
25% (pn. 21981) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 41 000 |
- overdrachten
van het Rijk |
|
400 |
|
56.313 |
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BBZ variabel budget 75% (pn. 26564) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 41 000 |
- overdrachten
van het Rijk |
|
1.200 |
|
168.939 |
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
1.200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 610 6
200 |
|
Verstrekkingen
BBZ |
|
1.600 |
0 |
1.712.461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BBZ/ Bijstand om niet (pn. 21982) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 010 |
- overige
inkomensoverdrachten |
|
1.600 |
|
33.909 |
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
1.600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 610 6 101 |
|
Bijdrage Rijk BBZ |
|
1.600 |
0 |
225.252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BBZ vast budget
25% (pn. 21981) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 41 000 |
- overdrachten
van het Rijk |
|
400 |
|
56.313 |
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BBZ variabel budget 75% (pn. 26564) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 41 000 |
- overdrachten
van het Rijk |
|
1.200 |
|
168.939 |
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
1.200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 612 1
103 |
|
Verstrekkingen
OAOW |
|
11.976 |
0 |
1.367.556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IAOW / periodieke uitkeringen (pn. 20996) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 010 |
- overige
inkomensoverdrachten |
|
11.976 |
|
1.367.556
|
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
11.976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 612 2
103 |
|
Verstrekkingen
OAOZ |
|
508 |
0 |
66.995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IAOZ / periodieke uitkeringen (pn. 20999) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 010 |
- overige
inkomensoverdrachten |
|
508 |
|
66.995 |
|
|
|
|
|
|
|
|
|
|
|
Bijstelling
WWB-budget SZW |
508 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 614 4
108 |
|
GWS4ALL |
|
33.909 |
0 |
1.712.461 |
|
|
6 614 4 108 |
|
GWS4ALL |
|
33.909 |
0 |
976.285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Verstrekkingen bij armoede (pn. 21988) |
|
|
|
|
|
|
|
Verstrekkingen bb REGULIER (pn. 20861) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 000 |
- overige
inkomensoverdrachten |
|
33.909 |
|
33.909 |
|
|
|
8 60 899 |
- reserveringen |
|
33.909 |
|
33.909 |
|
|
beheersrapportage II |
33.909 |
|
|
|
|
|
|
|
beheersrapportage II |
33.909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 614 4 110 |
|
Nieuw Beleid |
|
100.931 |
100.931 |
100.931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delftpas extra
dekking (pn. 212992) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 42 000 |
- overige
inkomensoverdrachten |
|
|
100.931 |
0 |
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(100.931) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 60 899 |
- reserveringen |
|
100.931 |
|
100.931 |
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
100.931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 620 8
100 |
|
Indicatiestelling |
|
0 |
31.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicatiestelling/gem
bijdrage (pn.22602) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 000 |
- overige
inkomensoverdrachten |
|
|
31.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(31.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 722 9 101 |
|
overigen
Riolering |
|
0 |
90.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.30253) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 34 910 |
- overige
goederen en diensten |
|
|
90.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(90.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 724 0
101 |
|
Begraafplaatsen en lijkbezorging |
29.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27300) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
29.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
29.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 810 0
103 |
|
Ruimtelijke
Ordening |
|
0 |
149.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.27301) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 34 990 |
- overige
goederen en diensten |
|
|
149.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(149.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 820 2
100 |
|
Subsidies vooe rekening Gemeente |
0 |
34.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aanpas gebouwen huisv
ouderen(pn.20604) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 42 000 |
- overige
inkomensoverdrachten |
|
|
34.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(34.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 822 5 100 |
|
Brandpreventie |
|
0 |
89.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap (pn.27310) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 34 910 |
- overige
goederen en diensten |
|
|
89.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(89.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 823 0 000 |
|
Bouwen en wonen |
|
642.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leges bouwvergunningen (pn.27190) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 34 010 |
- overige
goederen en diensten |
|
642.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
642.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 913 8 100 |
|
Dividendopbrengst |
|
150.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend opbrengsten (pn.20260) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 20 020 |
-
dividendopbrengst |
|
150.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
150.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 914 2 000 |
|
Rente
resultaat Reserves en Voorzieningen |
75.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Renteres.
res en voorzieningen (pn.20149) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 20 060 |
- renteopbrengst |
|
75.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
75.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 921 0 100 |
|
Algemene
Uitkeringen |
|
137.100 |
0 |
77.347.400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gemeentefondsuitkering (pn. 21841) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 20 060 |
- renteopbrengst |
|
137.100 |
|
77.747.400
|
|
|
|
|
|
|
|
|
|
|
|
Septembercirculaire 2004 |
137.100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 921 1
100 |
|
Stelpost Risico's
BCF |
|
200.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost gevolgen egal
res BCF (pn.26294) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 000 |
- niet in te
delen uitgaven |
|
200.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
200.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 922 1
100 |
|
Stelpost Nominale ontwikkelingen |
0 |
35.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelp. Nominale ontwikkelingen (pn. 20494) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 000 |
- niet in te
delen uitgaven |
|
|
35.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(35.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 922 3
100 |
|
Stelpost in de Uitvoeringssfeer |
68.100 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost uitvoeringssfeer (pn. 20496) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 000 |
- niet in te
delen uitgaven |
|
68.100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Septembercirculaire 2004 |
68.100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 922 7
100 |
|
Kapitaallasten schoolgebouwen |
0 |
180.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitaallasten schoolgebouwen (pn. 10652) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 000 |
- niet in te
delen uitgaven |
|
|
180.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(180.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 922 8
100 |
|
Kapitaallasten Categori 1 investeringen |
0 |
660.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kapitaallasten Cat. 1 Invest. (pn. 10653) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 000 |
- niet in te
delen uitgaven |
|
|
660.000 |
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(660.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 930 0 100 |
|
Belastingen |
|
500.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost
behrap(pn.27309) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 00 000 |
- niet in te
delen uitgaven |
|
500.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
500.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 960 0
100 |
|
Saldo
kostenplaatsen |
|
384.000 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Saldo kostenplaatsen (pn. 10365) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 62 990 |
- kostenplaatsen |
|
384.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
verrekening met kostenplaatsen |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
kpl.
5.120.0.070 |
100.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
kpl.
5.120.0.001 |
106.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
kpl.
5.020.0.090 |
100.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
kpl.
5.020.0.190 |
40.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
kpl.
5.120.0.043 |
102.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
kpl.
5.120.0.042 |
60.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
kpl.
5.120.0.044 |
(124.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 990 9 999 |
|
Saldo Exploitatie na bestemming |
0 |
1.226.300 |
(1.839.300) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelposts
behrap(pn.10869) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 00 000 |
- niet in te
delen uitgaven |
|
0 |
1.226.300
|
(1.839.300) |
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage 2004 II |
(1.157.300) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Septembercirculaire 2004 |
(69.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totaal |
3.387.093 |
6.951.626 |
(3.564.533) |
|
|
|
|
|
Totaal |
1.674.440 |
5.249.856 |
(3.575.416) |
|
|
|
|
|
|
(3.575.416) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
kostenplaatsen |
|
|
|
|
|
|
|
|
kostenplaatsen |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 020 0
090 |
|
Dekking
huisvestingslasten |
|
100.000 |
|
0 |
|
|
5 020 0 090 |
|
Dekking
huisvestingslasten |
|
100.000 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.40033) |
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.40033) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
100.000 |
|
|
|
|
|
8 60 990 |
- kostenplaatsen |
|
100.000 |
|
|
|
|
Catering HSM |
|
|
|
|
|
|
|
|
verrekening met
GD pn. 10365 |
|
|
|
|
|
|
beheersrapportage II |
100.000 |
|
|
|
|
|
|
|
beheersrapportage II |
100.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 020 0
190 |
|
Dekking huisverting kantoorlokaties |
40.000 |
|
0 |
|
|
5 020 0 190 |
|
Dekking huisverting kantoorlokaties |
40.000 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.40032) |
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.40032) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
40.000 |
|
|
|
|
|
8 60 990 |
- kostenplaatsen |
|
40.000 |
|
|
|
|
Schoonmaakkosten DeStaal |
|
|
|
|
|
|
|
|
verrekening met
GD pn. 10365 |
|
|
|
|
|
|
beheersrapportage II |
40.000 |
|
|
|
|
|
|
|
beheersrapportage II |
40.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 120 0
001 |
|
Kostenplaats HSM
facilitair |
|
106.000 |
|
0 |
|
|
5 120 0 001 |
|
Kostenplaats HSM
facilitair |
|
106.000 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap (pn. 50953) |
|
|
|
|
|
|
|
|
Stelpost behrap (pn. 50953) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
106.000 |
|
|
|
|
|
8 60 990 |
- kostenplaatsen |
|
106.000 |
|
|
|
|
kopieerkosten
HSM |
|
|
|
|
|
|
|
|
verrekening met
GD pn. 10365 |
|
|
|
|
|
|
beheersrapportage II |
106.000 |
|
|
|
|
|
|
|
beheersrapportage II |
106.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 120 0
042 |
|
Kostenplaats ARBO
/ BGZ |
|
60.000 |
|
0 |
|
|
5 120 0 042 |
|
Kostenplaats ARBO
/ BGZ |
|
60.000 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap (pn.
50676) |
|
|
|
|
|
|
|
|
Stelpost behrap (pn.
50676) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
60.000 |
|
|
|
|
|
8 60 990 |
- kostenplaatsen |
|
60.000 |
|
|
|
|
Tekort
ARBO-kosten |
115.000 |
|
|
|
|
|
|
|
verrekening met
GD pn. 10365 |
|
|
|
|
|
|
Belastingen
voorg.jaren |
(55.000) |
|
|
|
|
|
|
|
beheersrapportage II |
60.000 |
|
|
|
|
|
beheersrapportage II |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 120 0
043 |
|
Kostenplaats
Wachtgeld |
|
102.000 |
|
0 |
|
|
5 120 0 043 |
|
Kostenplaats
Wachtgeld |
|
102.000 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.50954) |
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.50954) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
102.000 |
|
|
|
|
|
8 60 990 |
- kostenplaatsen |
|
102.000 |
|
|
|
|
kosten
wachtgeld |
102.000 |
|
|
|
|
|
|
|
verrekening met
GD pn. 10365 |
|
|
|
|
|
|
beheersrapportage II |
|
|
|
|
|
|
|
|
beheersrapportage II |
102.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 120 0
044 |
|
Kostenplaats
ID-banen |
|
124.000 |
124.000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.50955) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
|
124.000 |
|
|
|
|
|
|
|
|
|
|
|
|
meevaller
ID-bann |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
(124.000) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 62 990 |
- kostenplaatsen |
|
124.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
verrekening met
GD pn. 10365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
beheersrapportage II |
124.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 120 0
070 |
|
Kostenplaats
Communicatie |
|
100.000 |
|
0 |
|
|
5 120 0 070 |
|
Kostenplaats
Communicatie |
|
100.000 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.50956) |
|
|
|
|
|
|
|
|
Stelpost behrap
(pn.50956) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 00 004 |
- niet in te
delen uitgaven |
|
100.000 |
|
|
|
|
|
8 60 990 |
- kostenplaatsen |
|
100.000 |
|
|
|
|
Formatieve
problemen |
100.000 |
|
|
|
|
|
|
|
verrekening met
GD pn. 10365 |
|
|
|
|
|
|
beheersrapportage II |
|
|
|
|
|
|
|
|
beheersrapportage II |
100.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totaal |
632.000 |
124.000 |
508.000 |
|
|
|
|
|
Totaal |
508.000 |
0 |
508.000 |
|
|
|
|
|
|
508.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|