Omschrijving | Begroting 2019 primitief | Begroting 2019 na wijziging | Rekening 2019 | Verschil | Voordeel / Nadeel | ||
---|---|---|---|---|---|---|---|
Onderwijshuisvesting | Lasten | 6.088 | 6.613 | 6.319 | -295 | V | |
Baten | -569 | -569 | -435 | 135 | N | ||
Saldo | 5.519 | 6.044 | 5.884 | -160 | V | ||
Onderwijsbeleid en leerlingenzaken | Lasten | 3.933 | 4.782 | 4.013 | -768 | V | |
Baten | -974 | -2.422 | -1.726 | 696 | N | ||
Saldo | 2.958 | 2.360 | 2.287 | -72 | V | ||
Inkomensregelingen | Lasten | 31.338 | 31.068 | 31.362 | 294 | N | |
Baten | -25.163 | -24.653 | -24.903 | -250 | V | ||
Saldo | 6.175 | 6.415 | 6.459 | 44 | N | ||
Arbeidsparticipatie | Lasten | 5.061 | 5.342 | 4.805 | -537 | V | |
Baten | 0 | -610 | -740 | -130 | V | ||
Saldo | 5.061 | 4.732 | 4.065 | -667 | V | ||
Schuldhulpverlening | Lasten | 985 | 873 | 866 | -8 | V | |
Baten | 0 | 0 | 0 | 0 | - | ||
Saldo | 985 | 873 | 866 | -8 | V | ||
Begeleide participatie | Lasten | 18.487 | 18.602 | 18.592 | -10 | V | |
Baten | 0 | 0 | 0 | 0 | - | ||
Saldo | 18.487 | 18.602 | 18.592 | -10 | V | ||
Minimabeleid | Lasten | 1.377 | 1.377 | 1.278 | -98 | V | |
Baten | 0 | 0 | 0 | 0 | - | ||
Saldo | 1.377 | 1.377 | 1.278 | -98 | V | ||
Totaal programma | Lasten | 67.269 | 68.657 | 67.235 | -1.422 | V | |
Baten | -26.706 | -28.254 | -27.804 | 450 | N | ||
Saldo | 40.563 | 40.403 | 39.431 | -972 | V | ||
Stortingen reserves | 0 | 106 | 106 | 0 | - | ||
Ontrekkingen reserves | -532 | -546 | -496 | 50 | N | ||
Totaal mutaties Reserves | -532 | -440 | -390 | 50 | N | ||
Resultaat | 40.031 | 39.963 | 39.041 | -922 | V |