Omschrijving | Begroting 2022 primitief | Begroting 2022 na wijziging | Rekening 2022 | Verschil | Voordeel / Nadeel | ||
---|---|---|---|---|---|---|---|
Herontwikkeling Walkwartier | Lasten | 811 | 2.053 | 2.718 | 665 | N | |
Baten | -636 | -1.881 | -1.881 | 0 | - | ||
Saldo | 175 | 171 | 837 | 665 | N | ||
Centrumontwikkeling algmeen | Lasten | 1.236 | 974 | 655 | -319 | V | |
Baten | -210 | 0 | 6 | 6 | N | ||
Saldo | 1.026 | 974 | 660 | -313 | V | ||
Kermissen | Lasten | 159 | 212 | 167 | -45 | V | |
Baten | -199 | -176 | -164 | 12 | N | ||
Saldo | -40 | 36 | 4 | -33 | V | ||
Markten | Lasten | 80 | 81 | 70 | -11 | V | |
Baten | -93 | -93 | -71 | 22 | N | ||
Saldo | -13 | -12 | -1 | 11 | N | ||
Totaal programma | Lasten | 2.286 | 3.320 | 3.610 | 290 | N | |
Baten | -1.138 | -2.150 | -2.110 | 40 | N | ||
Saldo | 1.148 | 1.170 | 1.500 | 330 | N | ||
Stortingen reserves | 1.250 | 1.538 | 1.538 | 0 | - | ||
Ontrekkingen reserves | -686 | -701 | -1.118 | -417 | V | ||
Totaal mutaties Reserves | 564 | 837 | 420 | -417 | V | ||
Resultaat | 1.712 | 2.007 | 1.920 | -87 | V |