Omschrijving | Begroting 2024 primitief | Begroting 2024 na wijziging | Rekening 2024 | Verschil | Voordeel / Nadeel | ||
---|---|---|---|---|---|---|---|
Centrumontwikkeling algmeen | Lasten | 491 | 664 | 537 | -127 | V | |
Baten | -210 | -210 | -152 | 58 | N | ||
Saldo | 281 | 454 | 385 | -69 | V | ||
Herontwikkeling Walkwartier | Lasten | 1.098 | 435 | 423 | -12 | V | |
Baten | -4 | -9 | -24 | -14 | V | ||
Saldo | 1.094 | 425 | 399 | -26 | V | ||
Kermissen | Lasten | 310 | 310 | 316 | 6 | N | |
Baten | -194 | -194 | -213 | -19 | V | ||
Saldo | 116 | 116 | 104 | -13 | V | ||
Markten | Lasten | 105 | 106 | 100 | -5 | V | |
Baten | -93 | -93 | -59 | 33 | N | ||
Saldo | 12 | 13 | 41 | 28 | N | ||
Totaal programma | Lasten | 2.004 | 1.515 | 1.376 | -138 | V | |
Baten | -501 | -506 | -448 | 58 | N | ||
Saldo | 1.503 | 1.008 | 928 | -80 | V | ||
Stortingen reserves | 1.528 | 5.061 | 5.065 | 4 | N | ||
Ontrekkingen reserves | -1.604 | -4.753 | -4.626 | 126 | N | ||
Totaal mutaties Reserves | -76 | 308 | 438 | 131 | N | ||
Resultaat | 1.427 | 1.316 | 1.367 | 51 | N |