Omschrijving | Begroting 2022 primitief | Begroting 2022 na wijziging | Rekening 2022 | Verschil | Voordeel / Nadeel | ||
---|---|---|---|---|---|---|---|
Industrieterreinen | Lasten | 2.325 | 14.974 | 750 | -14.225 | V | |
Baten | -3.669 | -17.722 | -2.062 | 15.661 | N | ||
Saldo | -1.345 | -2.748 | -1.312 | 1.436 | N | ||
Economische ontwikkeling | Lasten | 1.550 | 1.550 | 2.917 | 1.367 | N | |
Baten | 0 | -361 | -2.450 | -2.089 | V | ||
Saldo | 1.550 | 1.189 | 468 | -721 | V | ||
Haven | Lasten | 906 | 2.031 | 991 | -1.041 | V | |
Baten | -548 | -548 | -492 | 56 | N | ||
Saldo | 357 | 1.483 | 498 | -985 | V | ||
Evenementen en stadspromotie | Lasten | 873 | 874 | 784 | -90 | V | |
Baten | 0 | 0 | -73 | -73 | V | ||
Saldo | 873 | 874 | 711 | -163 | V | ||
Recreatie en toerisme | Lasten | 1.223 | 1.227 | 1.185 | -42 | V | |
Baten | -24 | -297 | -390 | -93 | V | ||
Saldo | 1.199 | 930 | 795 | -135 | V | ||
Totaal programma | Lasten | 6.877 | 20.656 | 6.626 | -14.030 | V | |
Baten | -4.241 | -18.929 | -5.467 | 13.462 | N | ||
Saldo | 2.635 | 1.728 | 1.159 | -568 | V | ||
Stortingen reserves | 2.963 | 4.411 | 3.691 | -720 | V | ||
Ontrekkingen reserves | -590 | -1.681 | -2.666 | -986 | V | ||
Totaal mutaties Reserves | 2.374 | 2.730 | 1.025 | -1.706 | V | ||
Resultaat | 5.009 | 4.458 | 2.184 | -2.274 | V |