- = onttrekking en += toevoeging | bedragen x 1.000 | |||||||||||||||||||||
2022 | 2023 | 2024 | 2025 | |||||||||||||||||||
Ref | omschrijving reserve | saldo begin | toe-voeging | ont-trekking | saldo einde | toe-voeging | ont-trekking | saldo einde | toe-voeging | ont-trekking | saldo einde | toe-voeging | ont-trekking | saldo einde | ||||||||
1 | Afvalstoffenheffing (egalisatiereserve) | 359 | 0 | -359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||
2 | Beeldende kunst | 37 | 0 | -4 | 33 | 0 | -4 | 29 | 0 | 0 | 29 | 0 | 0 | 29 | ||||||||
3 | Stedelijke ontwikkeling | 470 | 1.820 | -1.070 | 1.220 | 1.300 | -500 | 2.020 | 1.300 | 0 | 3.320 | 1.300 | 0 | 4.620 | ||||||||
4 | Mobiliteitsfonds | 1.059 | 0 | -12 | 1.047 | 0 | -172 | 875 | 0 | -12 | 863 | 0 | -12 | 851 | ||||||||
5 | Herplantfonds | 229 | 20 | -108 | 141 | 20 | 0 | 161 | 20 | 0 | 181 | 20 | 0 | 201 | ||||||||
Totaal programma 1 | 2.154 | 1.840 | -1.553 | 2.441 | 1.320 | -676 | 3.085 | 1.320 | -12 | 4.393 | 1.320 | -12 | 5.701 | |||||||||
6 | Inzet HHT middelen | 241 | 0 | -235 | 6 | 0 | 0 | 6 | 0 | 0 | 6 | 0 | 0 | 6 | ||||||||
7 | Regionaal mediacentrum | 116 | 0 | 0 | 116 | 0 | 0 | 116 | 0 | 0 | 116 | 0 | 0 | 116 | ||||||||
8 | TOZO | 2.620 | 0 | 0 | 2.620 | 0 | 0 | 2.620 | 0 | 0 | 2.620 | 0 | 0 | 2.620 | ||||||||
Totaal programma 3 | 2.977 | 0 | -235 | 2.742 | 0 | 0 | 2.742 | 0 | 0 | 2.742 | 0 | 0 | 2.742 | |||||||||
9 | Decentrale loonruimte | 308 | 38 | 0 | 346 | 38 | 0 | 384 | 38 | 0 | 422 | 38 | 0 | 460 | ||||||||
Totaal programma 4 | 308 | 38 | 0 | 346 | 38 | 0 | 384 | 38 | 0 | 422 | 38 | 0 | 460 | |||||||||
10 | Algemene reserve | 62.794 | 0 | 0 | 62.794 | 0 | 0 | 62.794 | 0 | 0 | 62.794 | 0 | 0 | 62.794 | ||||||||
11 | Covid-19 | 1.200 | 0 | 0 | 1.200 | 0 | 0 | 1.200 | 0 | 0 | 1.200 | 0 | 0 | 1.200 | ||||||||
Totaal programma 5 | 63.994 | 0 | 0 | 63.994 | 0 | 0 | 63.994 | 0 | 0 | 63.994 | 0 | 0 | 63.994 | |||||||||
Totaal alle programma's | 69.433 | 1.878 | -1.788 | 69.523 | 1.358 | -676 | 70.205 | 1.358 | -12 | 71.551 | 1.358 | -12 | 72.897 |