1e begrotingswijziging 2022.pdf

8N[]N__V[T GVWX_bNPPV[N`VR]^\T^NZZN $GJF% + bR^U\TV[T V[c\[R^OVWQ^NTR

)M 478B@D:?8CG:;H:8:?8 *(**2 DVMSPKOZPUN2 eVR OVWTRb\RTQR [\`V`VR'

@[ OVWYNTR - c\^Q` QR TRcVWeVTQR `\`NNYORT^\`V[T .,.. cRR^TRTRbR[ R[ V[ OVWYNTR . UR` TRcVWeVTQR \bR^eVPU` bN[ QR TRZRR[`RYVWXR OVWQ^NTR[*

E:D83F7?

:?<@>CD7?

:\QR^V[T EZ_PU^VWbV[T bN[ QR ]\_` AXVNXITTI A[JSPMRM 8M^VULOMPL

9RQ^NT JR^U\TV[T JR^YNTV[T *0+'(((

0*-*, FR^_\[RYR X\_`R[

-13*,,,

4*/*, @[Uaa^ ]R^_\[RRY bN[ QR^QR[

01*,,,

-0*/*0 EbR^VTR T\RQR^R[ R[ QVR[_`R[

4-*,,,

7:@;C G>F=:H<B

(

:\QR^V[T EZ_PU^VWbV[T bN[ QR ]\_` AXVNXITTI A[JSPMRM 8M^VULOMPL -*0*. @[c\[R^OVWQ^NTR[ TRZRR[`R[

'-($%%%

7:@;C >B?CAEF<B

8YQa_ bN_`TR_`RYQ V[ QR bR^TNQR^V[T bN[ UR` 8YTRZRR[ 9R_`aa^ bN[ QR >>; 9^NON[` MaVQ\\_` QQ -0 ZNN^` .,..

J\\^eV``R^6 DRb^* ?*:*?*D* bN[ ;\[TR[)CNZR^_

HRP^R`N^V_6 ;U^* A*?*:*D* 9^VRY_

-

9RQ^NT JR^U\TV[T JR^YNTV[T *0+'((( .4/*,,,

'-($%%%

(

2*, I\Rb\RTV[T ^R_R^bR_+b\\^e*

, JR^^RXR[V[T \bR^URNQ

-2

., )-*3-1*,,,

-.,*,,,

4*41,*,,,

0*. A>M ,)0 OVWQ^NTR ON_V_]NXXR`

0*. 9VWQ^NTR[ TRZRR[`R[

/*0 :\[`^NP``NXR[ TRZRR[`R[

/*0 @QRZ DN[`RYe\^TP\Z]YVZR[`

0*- 9N`R[ GVWX

/*0 9N`R[ M\^TbR^eRXR^NN^_

/*0 9N`R[ V[_`RYY+ORQ^VWbR[

/*0 9N`R[ ]N^`VPaYVR^R[

.*, GR[`RON`R[

/*0 ;VbR^_R ON`R[

/*0 H`RY]\_` OR_`aa^_\]Q^NPU`

2*, E[``^RXXV[T ^R_R^bR_

-

/

1

1N

3

5

--

-/

-1

-3

-3

-5

CISLV

DVZIIS JIZMU

0*. >RZ* V[c\[R^OVWQ^NTR

-

4IZMU

DVZIIS SIYZMU

(

+-'/+('(((

/.,*,,,

/1,*,,,

,

,

-*/5,*,,,

-*14,*,,,

41*,,,

-*//,*,,,

,

/*4/1*,,,

-3,*,,,

-.*/11*,,,

-0*/-1*,,,

(*$,(%$%%%

/1,*,,,

/*0 EbR^VTR T\RQR^R[ R[ QVR[_`R[

-0

/,*,,,

01*,,,

DJSIGFFVMJNIW%' TSX[NPPJQNSLWGYILJX

/*/ ;aa^eNZR T\RQR^R[

-.

0,,*,,,

/*- <[R^TVR

-,

/41*,,,

.,,*,,,

/*, @[Uaa^ ]R^_\[RRY bN[ QR^QR[

4

5/1*,,,

/1,*,,,

(

-3,*,,, /*4/1*,,, , -*//,*,,, 41*,,, -*14,*,,, -*/5,*,,, , , /1,*,,, /.,*,,,

( ( ( ( ( ( ( ( ( ( (

%

(

+.'()+'(((

-.*/11*,,,

(

*0+&(((

-0*154*,,,

*0+&(((

+.'()+'(((

0,,*,,,

'-($%%%

.,,*,,,

(

4*5/-*,,,

0)&(((

(

/,*,,,

(

-.,*,,,

01*,,,

(

)-*3-1*,,,

0/,*,,,

,-&(((

(

5/1*,,,

(

.2*.43*,,,

(

UI )M ]PQ^'

*(**

4MNXVZPUN

)-/&(((

)M ]PQ^'

WXPTIPX

.2*-/,*,,,

*(**

*(**

AXTVXNSL 2QLJRJSJ @JWJVZJ

.*, GR[`R R[ NS_PU^VWbV[TR[

2

4MNXVZPUN

AXVNX' @WMUJIXM 8M^VULOMPLY^VXN 4MNXVZPUN

;TWXJS ZJVGJXJVNSL GJIVNOKWZ&

-*, FR^_\[RYR X\_`R[

0

=IYZMU

J\YT[^* :N`* EZ_PU^VWbV[T

4PQSINM ) 9MX^PMUM JMNXVZPUN *(**

/

(

*0'+)('(((

41*,,,

,

1,*,,,

,

,

3,*,,,

.2*5/1*,,,

-*-1,*,,,

,

.,*,,,

,

,

,

*0'+)('(((

,

,

-*3-1*,,,

.1,*,,,

0*31,*,,,

,

03,*,,,

-*/,,*,,,

-*0,1*,,,

)M ]PQ^'

*(**

4MNXVZPUN

%

%

%

AXVNX' 3TJ[SIUKM^VXN

-4*0.,*,,,

WXPTIPX

*(**

4MNXVZPUN

(

*0'+)('(((

41*,,,

,

1,*,,,

,

,

3,*,,,

.2*5/1*,,,

-*-1,*,,,

,

.,*,,,

,

,

,

*0'+)('(((

,

,

-*3-1*,,,

.1,*,,,

0*31,*,,,

,

03,*,,,

-*/,,*,,,

-*0,1*,,,

-4*0.,*,,,

UI )M ]PQ^'

*(**

4MNXVZPUN

(

.,'(,('(((

0,1*,,,

/1,*,,,

1,*,,,

,

-*/5,*,,,

-*21,*,,,

.3*,.,*,,,

.*04,*,,,

,

/*411*,,,

-3,*,,,

-.*/11*,,,

-0*/-1*,,,

.,'(,('(((

/1,*,,,

0,,*,,,

.,,*,,,

,

/3,*,,,

-/*2,,*,,,

/,*,,,

1-1*,,,

-*241*,,,

.*/0,*,,,

00*11,*,,,

WXPTIPX

*(**

4MNXVZPUN

%

'-($%%%

(

(

(

(

(

(

(

(

(

(

(

(

*0+&(((

'-($%%%

(

(

(

(

(

0)&(((

(

(

,-&(((

(

)-/&(((

)M ]PQ^'

*(**

4MNXVZPUN

DVZIIS 886

(

.,'+*+'(((

0,1*,,,

/1,*,,,

1,*,,,

,

-*/5,*,,,

-*21,*,,,

.3*,.,*,,,

.*04,*,,,

,

/*411*,,,

-3,*,,,

-.*/11*,,,

-0*154*,,,

.,'+*+'(((

/1,*,,,

0,,*,,,

.,,*,,,

,

/3,*,,,

-/*24-*,,,

/,*,,,

1-1*,,,

-*3/,*,,,

.*/0,*,,,

00*3,3*,,,

UI )M ]PQ^'

*(**

4MNXVZPUN

2,2.3 -,42 3.1 3.2 -.03 3,0 44,2 -030 -.., 124 /2.3 345 442 20. 125 34/ 25. -,3, -22. 3,*1'*(&&&%

/0,'+.1

# XV[QR^R[ ,)0 ]R^ -)-).,.,

-24,0 -4311 /,.-.,1.5 .-,,0 /.0/. -51/, ./13,3 0,,15 /,322 -2./4 5.2.0 ..4,, ./3,-44/5 -/-.3 -50-4 -311/ /-..4 011,, -3100

# @[c\[R^_ ]R^ -)-).,.-

&($+&)$%')

*1)&..) +*-&-*, -*,&+.* +-.&+)+.,&--1 -.*&1)) ++0&1/. ,&(1)&(0. .1-&*1( -++&11*0)&0+/ )&.(/&.,+ +1-&/+* ,))&+/( +*.&10* **/&0,) ++/&(+* +(,&..) -,*&(), /01&/*0 +(,&-(-

9S[TSJV GNOIVFLJ UJV NS[TSJV )/$+-/

'-($''%

.&(.0 .&//* )(&1(1 /&,)+ /&-0, ))&/)) /&(-* 0-&)(1 ),&,.))&)(1 -&0.+ ++&,,0&*++ 0&--0 .&0(* ,&/,( /&()) .&++0 ))&*/. ).&,*1 .&++-

2FSUFWWNSL NS[TSJVGNOIV& UJV NS[TSJV ($+.))

,%&$*'*

),&.., )-&1.* *0&)-. )/&,(, )/&*1, *0&-/. )-&+*( *)-&-0/ +.&+*( *.&*** )+&(/* 1/&)+1 )1&+1. )1&*(1 )-&0,, )(&.+1 )-&/(+ )-&).. *-&0)/ +0&-,)-&,1(

9S[TSJV GNOIVFLJ UYGJV HR HK CDA

0'/-*'+1)

*11&**) ,-(&,(( 3-4*204 /,/*--.

+0+&)(. *//&.() *,.&(+-

*+/&+.1

+(,&,(1 +&/+/&*)) ,*0&1,-

*.1&++,.1&-0. +)+&,1( +)+&1**

($+%)$.)*

+*,&(*/

)&-((&1-* +*.&-)(

)0+&0+, -(,&0/(

-).&(,+

*,0&/)(

9S[TSJVGNOIVFLJ UJV PNSI (%, ZM EYNI\TVL ZM ETVLGTTL ,+*$,( ,)+$0+

*.'1-.')(.

12-*-,/ 2-3*150 -*,//*,-/ 250*2.3,/*/15 -*--5*.0, 221*312 4*-.4*55/ -*/14*41/ -*,32*-52 1/4*-0/*./5*-35 305*43, 4..*.00 2.3*..5 045*.12 24/*33/ 2.1*/42 -*,.5*1,2 -*12/*/12.5*00.

@[c\[R^ OVWQ^NTR IEI88C

/.'1.+ &&%

.2*,/5

1,*5./

9VWQ^NTR \[QR^e\RX_Y\) PN`VR_ A>M

1-'((( &%

51*,,,

9VWQ^NTR aV`Y\\] _PUNYR[

*/')*0'(.0

-.)')(+ .)/'-1, )'(++'()+ .1,'.*) /(+'+-1 )'))1'*,( ..-'/-. 0'*/,'1). )'+-0'0-+ )'(/.')1. -+0'),) +'*.-'*)0 /,1'0/( 0**'*,, .*/'**1 ,01'*-. .0+'//+ .*-'+0. )'(*1'-(. )'-.+'+-) .*1',,*

I\`NNY

22

&&&% ;ReR OVWQ^NTR c\^Q` NPU`R^NS QRSV[V`VRS bN_`TR_`RYQ \] ON_V_ bN[ UR` cR^XRYVWXR NN[`NY XV[QR^R[ ,)0 ]R^ -)-).,..7 b\\^ QReR ORT^\`V[T c\^Q` [a V[ -R V[_`N[`VR UR` NN[`NY ]R^ -)-).,., TRUN[`RR^Q \ZQN` ^RPR[`R^R TRTRbR[_ [\T [VR` ORXR[Q eVW[* &&&&% QReR TRZRR[`R[ OR`NYR[ RR[ NScVWXR[Q `N^VRS ]R^ XV[Q A>M ,)0( TRON_RR^Q \] UR` V[QVbVQaRYR `N^VRS .,.- ' V[QRd*

&&% 9RU\aQR[_ QR TR[\^ZRR^QR OVWQ^NTR[ bN[ ?RYZ\[Q R[ <V[QU\bR[ b\\^ UR` TRO^aVX bN[ \[QR^e\RX_Y\PN`VR_ V[ QR ORVQR U\\SQTRO\acR[( TRYQ` QN` V[ NYYR TRZRR[`R[ QR A>M)Y\PN`VR Q\\^ QR TRZRR[`R TR^RTRYQ R[ V[`RT^NNY OR`NNYQ c\^Q`( e\QN` QR bR^T\RQV[T QNN^b\\^ [VR` V[ RR[ NYTRZR[R OVWQ^NTR_SRR^ bNY`*

&% ;ReR OVWQ^NTR c\^Q` NPU`R^NS NSTR^RXR[Q \Ob QR cR^XRYVWXR X\_`R[*

3YZMU 4MXNMPQR $$$$# 4MYZ 4SILMS 5XIUMULVUKR 6M[XUM 7MXYMS 7PULOV\MU $$$$# 8MSLXVW&>PMXSV $$$$# 8MTMXZ&4IRMS 9MM^M&=MMULM $$$$# 9MSTVUL =IIXJMMR ?[MUMU% 8MX]MU MU ?MLMX]MZZMU @PXYKOVZ BM[YMS&6M >PMXLMU CVTMXMU CVU MU 4XM[NMS FISRMUY]IIXL $$$$# FMSLOV\MU GIISXM

>RZRR[`R

4PQSINM * @\MX^PKOZ PU]VUMXJPQLXINM MU V\MXPNM JPQLXINMU WMX NMTMMUZM'