Tabel lasten baten
(€ x 1.000) | Realisatie 2022 | Begroting 2023 | Begroting 2024 | Begroting 2025 | Begroting 2026 | Begroting 2027 | |
---|---|---|---|---|---|---|---|
Lasten | 186.922 | 202.490 | 232.836 | 192.634 | 161.937 | 139.879 | |
Mobiliteit | 91.070 | 202.490 | 232.836 | 192.634 | 161.937 | 139.879 | |
Openbaar vervoer | 95.852 | 0 | 0 | 0 | 0 | 0 | |
Baten | 64.304 | 49.723 | 62.708 | 46.600 | 24.199 | 6.756 | |
Mobiliteit | 45.627 | 49.723 | 62.708 | 46.600 | 24.199 | 6.756 | |
Openbaar vervoer | 18.678 | 0 | 0 | 0 | 0 | 0 | |
Saldo lasten en baten | 122.617 | 152.767 | 170.129 | 146.034 | 137.738 | 133.122 | |
Toevoegingen | 352.379 | 49.082 | 273 | 1.118 | 1.118 | 1.118 | |
Onttrekkingen | 373.261 | 77.587 | 49.556 | 27.227 | 12.004 | 2.615 | |
Mutaties reserves | -20.882 | -28.504 | -49.283 | -26.110 | -10.886 | -1.498 | |
Saldo na reservemutaties | 101.735 | 124.263 | 120.846 | 119.924 | 126.852 | 131.625 |