Programma | Lasten | Lasten | Lasten | Baten | Baten | Baten | Saldo | Saldo | Saldo | |
---|---|---|---|---|---|---|---|---|---|---|
1 Ruimtelijke Ontwikkeling | 26.826 | 33.203 | 42.976 | 1.462 | 4.942 | 14.101 | -28.261 | -28.875 | -615 | |
2 Landelijk gebied | 69.281 | 80.826 | 74.588 | 4.156 | 14.572 | 13.749 | -66.253 | -60.839 | 5.414 | |
3 Bodem, water en milieu | 34.820 | 40.423 | 33.500 | 1.548 | 9.317 | 9.604 | -31.106 | -23.895 | 7.211 | |
4 Energietransitie | 12.170 | 12.708 | 11.754 | 520 | 2.275 | 4.060 | -10.433 | -7.694 | 2.739 | |
5 Bereikbaarheid I - Algemeen | 86.427 | 93.181 | 58.145 | 2.428 | 2.276 | 2.738 | -90.906 | -55.407 | 35.499 | |
6 Bereikbaarheid II - Openbaar Vervoer | 180.360 | 203.585 | 204.636 | 17.179 | 28.252 | 26.574 | -175.333 | -178.061 | -2.728 | |
7 Cultuur en erfgoed | 31.003 | 39.666 | 36.183 | 997 | 200 | 345 | -39.466 | -35.838 | 3.627 | |
8 Economie | 10.105 | 13.427 | 12.535 | 36 | 1.930 | 1.856 | -11.497 | -10.680 | 817 | |
9 Bestuur | 18.813 | 20.936 | 21.942 | 606 | 689 | 631 | -20.248 | -21.311 | -1.063 | |
10 Overzicht Overhead | 68.192 | 75.731 | 68.907 | 4.149 | 3.649 | 4.846 | -72.082 | -64.061 | 8.021 | |
Algemene dekkingsmiddelen | 1.700 | 385 | 1.169 | 462.932 | 521.555 | 530.393 | 521.170 | 529.225 | 8.055 | |
Stelposten | 6.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Onvoorzien | 1.800 | 50 | 0 | 0 | 0 | 0 | -50 | 0 | 50 | |
Totaal algemene middelen | 9.763 | 435 | 1.169 | 462.932 | 521.555 | 530.393 | 521.120 | 529.225 | 8.105 | |
Totaal voor bestemming | 547.760 | 614.120 | 566.335 | 496.012 | 589.656 | 608.898 | -24.463 | 42.563 | 67.026 | |
Mutatie reserves | 5.288 | 55.963 | 53.464 | 77.902 | 100.976 | 95.444 | 45.014 | 41.979 | -3.034 | |
Saldo na bestemming | 553.048 | 670.082 | 619.799 | 573.914 | 690.633 | 704.342 | 20.550 | 84.543 | 63.992 |