Lasten en baten per deelprogramma
(€ x 1.000) | Realisatie 2023 | Begroting 2024 | Begroting 2025 | Begroting 2026 | Begroting 2027 | Begroting 2028 | |
---|---|---|---|---|---|---|---|
Lasten | 96.432 | 125.004 | 72.226 | 60.385 | 59.630 | 44.732 | |
Natuur en landschap | 87.228 | 111.047 | 66.837 | 58.306 | 57.550 | 44.067 | |
Landbouw | 9.204 | 13.958 | 5.389 | 2.079 | 2.079 | 665 | |
Baten | 42.774 | 53.294 | 10.684 | 6.019 | 5.055 | 833 | |
Natuur en landschap | 36.787 | 49.684 | 7.626 | 6.019 | 5.055 | 833 | |
Landbouw | 5.987 | 3.609 | 3.058 | 0 | 0 | 0 | |
Saldo lasten en baten | 53.658 | 71.711 | 61.542 | 54.366 | 54.574 | 43.899 | |
Toevoegingen | 5.020 | 1.790 | 0 | 0 | 0 | 0 | |
Onttrekkingen | 8.869 | 13.538 | 5.779 | 1.892 | 1.929 | 758 | |
Mutaties reserves | -3.848 | -11.748 | -5.779 | -1.892 | -1.929 | -758 | |
Saldo na reservemutaties | 49.810 | 59.963 | 55.763 | 52.473 | 52.645 | 43.141 |