Wat mag het kosten?
Tabel: PF.5.1 Financieel overzicht
PROGRAMMA | REKENING 2024 | BEGROTING 2025 | BEGROTING 2026 | RAMING 2027 | RAMING 2028 | RAMING 2029 | |
---|---|---|---|---|---|---|---|
LASTEN EXCLUSIEF STORTINGEN IN RESERVES | -8.905 | -8.764 | -3.514 | -1.582 | -3.323 | -4.771 | |
BATEN EXCLUSIEF STORTINGEN IN RESERVES | 467.808 | 495.062 | 493.503 | 495.243 | 489.261 | 493.359 | |
SALDO EXCLUSIEF STORTINGEN IN RESERVES | 458.903 | 486.298 | 489.989 | 493.661 | 485.938 | 488.588 | |
STORTINGEN IN RESERVES | -4.796 | -4.708 | -500 | -3.968 | -2.847 | 0 | |
ONTTREKKINGEN UIT RESERVES | 22.913 | 30.967 | 9.198 | 1.749 | 874 | 538 | |
SALDO MUTATIES RESERVES | 18.117 | 26.260 | 8.698 | -2.219 | -1.974 | 538 | |
SALDO TOTAAL | |||||||
TOTAAL SALDO | 477.020 | 512.557 | 498.799 | 491.442 | 483.965 | 489.126 |
Toelichting op afwijkingen
Tabel: PF.5.2. Afwijkingen tussen begroting 2025 en begroting 2026
PROGRAMMA | LASTEN | BATEN |
---|---|---|
5.1 Financiën | -31.327 | 73.823 |
TOTAAL | -31.327 | 73.823 |