Lasten en baten per deelprogramma
(€ x 1.000) | Realisatie 2023 | Begroting 2024 | Begroting 2025 | Begroting 2026 | Begroting 2027 | Begroting 2028 | |
---|---|---|---|---|---|---|---|
Lasten | 182.172 | 252.326 | 266.221 | 196.978 | 166.133 | 175.487 | |
Mobiliteit | 182.172 | 252.326 | 266.221 | 196.978 | 166.133 | 175.487 | |
Openbaar vervoer | 0 | 0 | 0 | 0 | 0 | 0 | |
Baten | 80.203 | 68.992 | 66.704 | 40.985 | 20.512 | 22.894 | |
Mobiliteit | 80.203 | 68.992 | 66.704 | 40.985 | 20.512 | 22.894 | |
Openbaar vervoer | 0 | 0 | 0 | 0 | 0 | 0 | |
Saldo lasten en baten | 101.969 | 183.334 | 199.517 | 155.993 | 145.622 | 152.593 | |
Toevoegingen | 63.901 | 60.409 | 5.121 | 5.216 | 3.358 | 1.118 | |
Onttrekkingen | 73.160 | 100.631 | 70.132 | 21.787 | 3.902 | 3.128 | |
Mutaties reserves | -9.258 | -40.222 | -65.011 | -16.570 | -544 | -2.011 | |
Saldo na reservemutaties | 92.711 | 143.112 | 134.506 | 139.423 | 145.078 | 150.583 |