Wmo individuele voorzieningen | Lasten | 11.183 | 11.724 | 12.231 | 507 | N | |
| Baten | -140 | -184 | -205 | -20 | V | |
Wmo collectieve voorzieningen | Lasten | 11.184 | 11.296 | 11.131 | -165 | V | |
| Baten | -293 | -307 | -383 | -75 | V | |
Jeugdwerk | Lasten | 517 | 600 | 551 | -49 | V | |
| Baten | -21 | -21 | -30 | -8 | V | |
Jeugdzorg | Lasten | 26.506 | 29.520 | 29.545 | 25 | N | |
| Baten | -166 | -166 | -127 | 39 | N | |
Wmo algemeen | Lasten | 1.171 | 1.383 | 902 | -481 | V | |
| Baten | -1.279 | -1.279 | -1.209 | 70 | N | |
Gezondheidszorg | Lasten | 3.136 | 3.154 | 3.150 | -5 | V | |
| Baten | -29 | -29 | -47 | -18 | V | |
Wmo individuele ondersteuning | Lasten | 8.603 | 7.462 | 7.796 | 334 | N | |
| Baten | 0 | 0 | 0 | 0 | - | |
Wmo beschermd wonen | Lasten | 22.345 | 18.839 | 17.921 | -918 | V | |
| Baten | -234 | -234 | -234 | 0 | - | |
Wmo dagbesteding | Lasten | 0 | 2.236 | 2.080 | -157 | V | |
| Baten | 0 | 0 | 0 | 0 | - | |
Totaal programma | Lasten | 84.646 | 86.216 | 85.307 | -909 | V | |
| Baten | -2.162 | -2.221 | -2.233 | -12 | V | |
| Saldo | 82.484 | 83.995 | 83.074 | -921 | V | |
---|
Stortingen reserves | | 0 | 3.913 | 3.913 | 0 | - | |
---|
Ontrekkingen reserves | | -3.945 | -4.143 | -4.262 | -119 | V | |
---|
Totaal mutaties Reserves | | -3.945 | -229 | -348 | -119 | V | |
---|
Resultaat | | 78.539 | 83.766 | 82.726 | -1.040 | V | |