Lasten en baten per deelprogramma
(x € 1.000) | Realisatie | Begroting | Begroting | Meerjarenraming | |||
---|---|---|---|---|---|---|---|
2024 | 2025 na wijziging | 2026 | 2027 | 2028 | 2029 | ||
Lasten | 24.016 | 68.653 | 85.982 | 111.145 | 70.503 | 30.431 | |
Baten | 15.351 | 61.683 | 76.826 | 101.554 | 63.577 | 23.485 | |
Saldo lasten en baten | 8.664 | 6.969 | 9.157 | 9.591 | 6.927 | 6.946 | |
Mutaties reserves | 1.185 | -2.116 | -289 | -286 | -225 | -225 | |
Saldo na reservemutaties | 9.850 | 4.853 | 8.867 | 9.305 | 6.702 | 6.721 |