Prestaties / Beleidsdoel | KVO/NN | L/B/S | Primitieve begroting | Door-gevoerde wijzigingen | Actuele begroting | Realisatie tot 7 mei | Ruimte | |
20. Algemene dekkingsmiddelen c.a. | ||||||||
20.00 Overige algemene dekkingsmiddelen | ||||||||
Overige prestaties beleidsdoel: | Lasten | 18.181 | 18.181 | 772 | 17.409 | |||
20.00 Overige algemene dekkingsmiddelen | Baten | 354.145 | 722 | 354.867 | 314.969 | 39.897 | ||
Saldo | 335.964 | 722 | 336.686 | 314.197 | 22.488 | |||
20.00.1 Lokale heffingen | Lasten | |||||||
Baten | 109.100 | 109.100 | 111.300 | -2.200 | ||||
Saldo | 109.100 | 109.100 | 111.300 | -2.200 | ||||
20.00.1 Lokale heffingen | ||||||||
20.00.2 Algemene uitkeringen | Lasten | |||||||
Baten | 199.222 | 722 | 199.944 | 199.944 | ||||
Saldo | 199.222 | 722 | 199.944 | 199.944 | ||||
20.00.2 Algemene uitkeringen | ||||||||
20.00.3 Dividend | Lasten | -5 | -5 | -5 | ||||
Baten | 21.217 | 21.217 | 21.217 | |||||
Saldo | 21.222 | 21.222 | 21.222 | |||||
20.00.3 Dividend | ||||||||
20.00.4 Saldo financieringsfunctie | Lasten | 2.736 | 2.736 | 2.736 | ||||
Baten | 24.606 | 24.606 | 3.721 | 20.885 | ||||
Saldo | 21.870 | 21.870 | 3.721 | 18.149 | ||||
20.00.4 Saldo financieringsfunctie | ||||||||
20.00.5 Overige alg. dekkingsmiddelen | Lasten | 15.450 | 15.450 | 772 | 14.678 | |||
Baten | 5 | -5 | ||||||
Saldo | -15.450 | -15.450 | -767 | -14.683 | ||||
20.00.5 Overige alg. dekkingsmiddelen | ||||||||
Totaal: | 20.00 | Lasten | 18.181 | 18.181 | 772 | 17.409 | ||
Baten | 354.145 | 722 | 354.867 | 314.969 | 39.897 | |||
Saldo | 335.964 | 722 | 336.686 | 314.197 | 22.488 | |||
20.20 Onvoorzien | ||||||||
Overige prestaties beleidsdoel: | Lasten | 250 | 250 | 250 | ||||
20.20 Onvoorzien | Baten | |||||||
Saldo | -250 | -250 | -250 | |||||
20.20.1 Onvoorzien | Lasten | 250 | 250 | 250 | ||||
Baten | ||||||||
Saldo | -250 | -250 | -250 | |||||
20.20.1 Onvoorzien | ||||||||
Totaal: | 20.20 | Lasten | 250 | 250 | 250 | |||
Baten | ||||||||
Saldo | -250 | -250 | -250 | |||||
20.30 Mutaties algemene reserve | ||||||||
Overige prestaties beleidsdoel: | Lasten | 115.384 | 21.489 | 136.873 | 79.570 | 57.303 | ||
20.30 Mutaties algemene reserve | Baten | 41.722 | 83.431 | 125.153 | 10.000 | 115.153 | ||
Saldo | -73.662 | 61.942 | -11.720 | -69.570 | 57.850 | |||
20.30.001 Mutaties algemene reserve I | Lasten | 59.815 | 21.489 | 81.304 | 79.570 | 1.734 | ||
Baten | 41.722 | 83.431 | 125.153 | 10.000 | 115.153 | |||
Saldo | -18.093 | 61.942 | 43.849 | -69.570 | 113.419 | |||
20.30.001 Mutaties algemene reserve I | ||||||||
20.30.002 Mutaties algemene reserve S | Lasten | 55.569 | 55.569 | 55.569 | ||||
Baten | ||||||||
Saldo | -55.569 | -55.569 | -55.569 | |||||
20.30.002 Mutaties algemene reserve S | ||||||||
Totaal: | 20.30 | Lasten | 115.384 | 21.489 | 136.873 | 79.570 | 57.303 | |
Baten | 41.722 | 83.431 | 125.153 | 10.000 | 115.153 | |||
Saldo | -73.662 | 61.942 | -11.720 | -69.570 | 57.850 | |||
20.31 Mutaties reserve bodemsanering | ||||||||
Overige prestaties beleidsdoel: | Lasten | 8.145 | 8.145 | 8.145 | ||||
20.31 Mutaties reserve bodemsanering | Baten | 5.806 | 1.744 | 7.550 | 8.119 | -569 | ||
Saldo | -2.340 | 1.744 | -596 | 8.119 | -8.714 | |||
20.31.116 Mutaties bodemsanering 116 | Lasten | |||||||
Baten | 186 | 119 | 305 | 305 | ||||
Saldo | 186 | 119 | 305 | 305 | ||||
20.31.116 Mutaties bodemsanering 116 | ||||||||
20.31.232 Mutaties bodemsanering 232 | Lasten | 8.145 | 8.145 | 8.145 | ||||
Baten | 830 | 830 | 830 | |||||
Saldo | -7.316 | -7.316 | -7.316 | |||||
20.31.232 Mutaties bodemsanering 232 | ||||||||
20.31.233 Mut. bodemsanering 233 Gijmink | Lasten | |||||||
Baten | 4.720 | 4.720 | 7.628 | -2.908 | ||||
Saldo | 4.720 | 4.720 | 7.628 | -2.908 | ||||
20.31.233 Mut. bodemsanering 233 Gijmink | ||||||||
20.31.234 Mut. bodemsanering 234 Olasfa | Lasten | |||||||
Baten | 70 | 1.625 | 1.695 | 491 | 1.204 | |||
Saldo | 70 | 1.625 | 1.695 | 491 | 1.204 | |||
20.31.234 Mut. bodemsanering 234 Olasfa | ||||||||
Totaal: | 20.31 | Lasten | 8.145 | 8.145 | 8.145 | |||
Baten | 5.806 | 1.744 | 7.550 | 8.119 | -569 | |||
Saldo | -2.340 | 1.744 | -596 | 8.119 | -8.714 | |||
20.32 Mutaties reserve mob. projecten | ||||||||
Overige prestaties beleidsdoel: | Lasten | 570 | 570 | 570 | ||||
20.32 Mutaties reserve mob. projecten | Baten | 49.053 | 2.142 | 51.195 | 51.195 | |||
Saldo | 48.483 | 2.142 | 50.625 | 50.625 | ||||
20.32.499 Mut. Res.mob proj.V&V 4xx | Lasten | 570 | 570 | 570 | ||||
Baten | 49.053 | 2.142 | 51.195 | 51.195 | ||||
Saldo | 48.483 | 2.142 | 50.625 | 50.625 | ||||
20.32.499 Mut. Res.mob proj.V&V 4xx | ||||||||
Totaal: | 20.32 | Lasten | 570 | 570 | 570 | |||
Baten | 49.053 | 2.142 | 51.195 | 51.195 | ||||
Saldo | 48.483 | 2.142 | 50.625 | 50.625 | ||||
20.33 Mutaties reserve openbaar vervoer | ||||||||
Overige prestaties beleidsdoel: | Lasten | 30.000 | 30.000 | 30.000 | ||||
20.33 Mutaties reserve openbaar vervoer | Baten | 35.605 | 35.605 | 35.605 | ||||
Saldo | 5.605 | 5.605 | 5.605 | |||||
20.33.423 Mut. res. openbaar vervoer 423 | Lasten | 30.000 | 30.000 | 30.000 | ||||
Baten | 35.605 | 35.605 | 35.605 | |||||
Saldo | 5.605 | 5.605 | 5.605 | |||||
20.33.423 Mut. res. openbaar vervoer 423 | ||||||||
Totaal: | 20.33 | Lasten | 30.000 | 30.000 | 30.000 | |||
Baten | 35.605 | 35.605 | 35.605 | |||||
Saldo | 5.605 | 5.605 | 5.605 | |||||
20.34 Mutaties reserve Verkeer & Vervoer | ||||||||
Overige prestaties beleidsdoel: | Lasten | 48.055 | 6.201 | 54.256 | 54.256 | |||
20.34 Mutaties reserve Verkeer & Vervoer | Baten | |||||||
Saldo | -48.055 | -6.201 | -54.256 | -54.256 | ||||
20.34.423 Mut. res. Verkeer&Vervoer 423 | Lasten | 48.055 | 6.201 | 54.256 | 54.256 | |||
Baten | ||||||||
Saldo | -48.055 | -6.201 | -54.256 | -54.256 | ||||
20.34.423 Mut. res. Verkeer&Vervoer 423 | ||||||||
Totaal: | 20.34 | Lasten | 48.055 | 6.201 | 54.256 | 54.256 | ||
Baten | ||||||||
Saldo | -48.055 | -6.201 | -54.256 | -54.256 | ||||
20.35 Mutaties res dekking kapitaallaste | ||||||||
Overige prestaties beleidsdoel: | Lasten | 13.847 | 13.847 | 13.847 | ||||
20.35 Mutaties res dekking kapitaallaste | Baten | 665 | 16 | 681 | 681 | |||
Saldo | 665 | -13.831 | -13.167 | -13.167 | ||||
20.35.464. Mutaties RDKA 464 | Lasten | 192 | 192 | 192 | ||||
Baten | ||||||||
Saldo | -192 | -192 | -192 | |||||
20.35.464. Mutaties RDKA 464 | ||||||||
20.35.466 Mutaties RDKA 466 | Lasten | 13.516 | 13.516 | 13.516 | ||||
Baten | ||||||||
Saldo | -13.516 | -13.516 | -13.516 | |||||
20.35.466 Mutaties RDKA 466 | ||||||||
20.35.468 Mutaties RDKA 468 | Lasten | |||||||
Baten | 292 | 292 | 292 | |||||
Saldo | 292 | 292 | 292 | |||||
20.35.468 Mutaties RDKA 468 | ||||||||
20.35.469 Mutaties RDKA 469 | Lasten | 123 | 123 | 123 | ||||
Baten | 221 | 221 | 221 | |||||
Saldo | 221 | -123 | 98 | 98 | ||||
20.35.469 Mutaties RDKA 469 | ||||||||
20.35.471 Mutaties RDKA 471 | Lasten | 16 | 16 | 16 | ||||
Baten | 109 | 16 | 125 | 125 | ||||
Saldo | 109 | 109 | 109 | |||||
20.35.471 Mutaties RDKA 471 | ||||||||
20.35.472 Mutaties RDKA 472 | Lasten | |||||||
Baten | 43 | 43 | 43 | |||||
Saldo | 43 | 43 | 43 | |||||
20.35.472 Mutaties RDKA 472 | ||||||||
Totaal: | 20.35 | Lasten | 13.847 | 13.847 | 13.847 | |||
Baten | 665 | 16 | 681 | 681 | ||||
Saldo | 665 | -13.831 | -13.167 | -13.167 | ||||
20.36 Mutaties reserve Europese progr. | ||||||||
Overige prestaties beleidsdoel: | Lasten | 4.331 | 4.331 | 4.331 | ||||
20.36 Mutaties reserve Europese progr. | Baten | 4.076 | 128 | 4.204 | 4.204 | |||
Saldo | -255 | 128 | -127 | -4.331 | 4.204 | |||
20.36.533 Mut. res. Europese progr 533 | Lasten | 4.331 | 4.331 | 4.331 | ||||
Baten | 4.076 | 128 | 4.204 | 4.204 | ||||
Saldo | -255 | 128 | -127 | -4.331 | 4.204 | |||
20.36.533 Mut. res. Europese progr 533 | ||||||||
Totaal: | 20.36 | Lasten | 4.331 | 4.331 | 4.331 | |||
Baten | 4.076 | 128 | 4.204 | 4.204 | ||||
Saldo | -255 | 128 | -127 | -4.331 | 4.204 | |||
20.37 Mutaties reserve Natuurnetwerk | ||||||||
Overige prestaties beleidsdoel: | Lasten | 908 | 4.179 | 5.087 | 5.087 | |||
20.37 Mutaties reserve Natuurnetwerk | Baten | 106.726 | 106.726 | 21.652 | 85.074 | |||
Saldo | 105.818 | -4.179 | 101.639 | 21.652 | 79.987 | |||
20.37.311 Mut. res. Natuurnetwerk 311 | Lasten | |||||||
Baten | 197 | 197 | 10 | 187 | ||||
Saldo | 197 | 197 | 10 | 187 | ||||
20.37.311 Mut. res. Natuurnetwerk 311 | ||||||||
20.37.313 Mut. res. Natuurnetwerk 313 | Lasten | |||||||
Baten | 17.438 | 17.438 | 15.422 | 2.017 | ||||
Saldo | 17.438 | 17.438 | 15.422 | 2.017 | ||||
20.37.313 Mut. res. Natuurnetwerk 313 | ||||||||
20.37.314 Mut. res. Natuurnetwerk 314 | Lasten | |||||||
Baten | 3.787 | 3.787 | 3.787 | |||||
Saldo | 3.787 | 3.787 | 3.787 | |||||
20.37.314 Mut. res. Natuurnetwerk 314 | ||||||||
20.37.322 Mut. res. Natuurnetwerk 322 | Lasten | |||||||
Baten | 323 | 323 | 323 | |||||
Saldo | 323 | 323 | 323 | |||||
20.37.322 Mut. res. Natuurnetwerk 322 | ||||||||
20.37.323 Mut. res. Natuurnetwerk 323 | Lasten | |||||||
Baten | 3.400 | 3.400 | 56 | 3.344 | ||||
Saldo | 3.400 | 3.400 | 56 | 3.344 | ||||
20.37.323 Mut. res. Natuurnetwerk 323 | ||||||||
20.37.338 Mut. res. Natuurnetwerk 338 | Lasten | |||||||
Baten | 1.690 | 1.690 | 22 | 1.668 | ||||
Saldo | 1.690 | 1.690 | 22 | 1.668 | ||||
20.37.338 Mut. res. Natuurnetwerk 338 | ||||||||
20.37.812 Mut. res. Natuurnetwerk 812 | Lasten | 908 | 4.179 | 5.087 | 5.087 | |||
Baten | 79.892 | 79.892 | 6.143 | 73.749 | ||||
Saldo | 78.984 | -4.179 | 74.805 | 6.143 | 68.662 | |||
20.37.812 Mut. res. Natuurnetwerk 812 | ||||||||
Totaal: | 20.37 | Lasten | 908 | 4.179 | 5.087 | 5.087 | ||
Baten | 106.726 | 106.726 | 21.652 | 85.074 | ||||
Saldo | 105.818 | -4.179 | 101.639 | 21.652 | 79.987 | |||
20.38 Mutaties reserve provinciale infra | ||||||||
Overige prestaties beleidsdoel: | Lasten | 48 | 48 | 48 | ||||
20.38 Mutaties reserve provinciale infra | Baten | |||||||
Saldo | -48 | -48 | -48 | |||||
20.38.463 Mut res provinciale infra 463 | Lasten | 48 | 48 | 48 | ||||
Baten | ||||||||
Saldo | -48 | -48 | -48 | |||||
20.38.463 Mut res provinciale infra 463 | ||||||||
Totaal: | 20.38 | Lasten | 48 | 48 | 48 | |||
Baten | ||||||||
Saldo | -48 | -48 | -48 | |||||
20.39 Mutaties reserve waterwegen | ||||||||
Overige prestaties beleidsdoel: | Lasten | 212 | -135 | 77 | 77 | |||
20.39 Mutaties reserve waterwegen | Baten | |||||||
Saldo | -212 | 135 | -77 | -77 | ||||
20.39.471 Mut. reserve waterwegen 471 | Lasten | 212 | -135 | 77 | 77 | |||
Baten | ||||||||
Saldo | -212 | 135 | -77 | -77 | ||||
20.39.471 Mut. reserve waterwegen 471 | ||||||||
Totaal: | 20.39 | Lasten | 212 | -135 | 77 | 77 | ||
Baten | ||||||||
Saldo | -212 | 135 | -77 | -77 | ||||
20.40 Mutaties reserve drinkwater | ||||||||
Overige prestaties beleidsdoel: | Lasten | |||||||
20.40 Mutaties reserve drinkwater | Baten | 1.072 | 1.072 | 38 | 1.035 | |||
Saldo | 1.072 | 1.072 | 38 | 1.035 | ||||
20.40.153 Mut. reserve drinkwater 153 | Lasten | |||||||
Baten | 1.072 | 1.072 | 38 | 1.035 | ||||
Saldo | 1.072 | 1.072 | 38 | 1.035 | ||||
20.40.153 Mut. reserve drinkwater 153 | ||||||||
Totaal: | 20.40 | Lasten | ||||||
Baten | 1.072 | 1.072 | 38 | 1.035 | ||||
Saldo | 1.072 | 1.072 | 38 | 1.035 | ||||
20.41 Mutaties res. afrekening pMJP/ILG | ||||||||
Overige prestaties beleidsdoel: | Lasten | |||||||
20.41 Mutaties res. afrekening pMJP/ILG | Baten | 75 | 2.000 | 2.075 | 94 | 1.981 | ||
Saldo | 75 | 2.000 | 2.075 | 94 | 1.981 | |||
20.41.323 Mut. res. afr. pMJP/ILG 323 | Lasten | |||||||
Baten | 2.000 | 2.000 | 29 | 1.971 | ||||
Saldo | 2.000 | 2.000 | 29 | 1.971 | ||||
20.41.323 Mut. res. afr. pMJP/ILG 323 | ||||||||
20.41.335 Mut. res. afr. pMJP/ILG 335 | Lasten | |||||||
Baten | 75 | 75 | 65 | 10 | ||||
Saldo | 75 | 75 | 65 | 10 | ||||
20.41.335 Mut. res. afr. pMJP/ILG 335 | ||||||||
Totaal: | 20.41 | Lasten | ||||||
Baten | 75 | 2.000 | 2.075 | 94 | 1.981 | |||
Saldo | 75 | 2.000 | 2.075 | 94 | 1.981 | |||
20.42 Mutaties reserve UKvO | ||||||||
Overige prestaties beleidsdoel: | Lasten | 10.450 | 37.589 | 48.039 | 17.580 | 30.459 | ||
20.42 Mutaties reserve UKvO | Baten | 56.866 | 37.892 | 94.759 | 16.234 | 78.525 | ||
Saldo | 46.416 | 303 | 46.720 | -1.346 | 48.066 | |||
20.42.112 Mutaties reserve UKvO 112 | Lasten | |||||||
Baten | 157 | 157 | 75 | 82 | ||||
Saldo | 157 | 157 | 75 | 82 | ||||
20.42.112 Mutaties reserve UKvO 112 | ||||||||
20.42.113 Mutaties reserve UKvO 113 | Lasten | |||||||
Baten | 885 | 885 | 257 | 628 | ||||
Saldo | 885 | 885 | 257 | 628 | ||||
20.42.113 Mutaties reserve UKvO 113 | ||||||||
20.42.121 Mutaties reserve UKvO 121 | Lasten | 500 | 500 | 500 | ||||
Baten | 500 | 205 | 705 | 317 | 388 | |||
Saldo | 205 | 205 | -183 | 388 | ||||
20.42.121 Mutaties reserve UKvO 121 | ||||||||
20.42.132 Mutaties reserve UKvO 132 | Lasten | 1.000 | 1.000 | 1.000 | ||||
Baten | 2.000 | 727 | 2.727 | 460 | 2.267 | |||
Saldo | 2.000 | -273 | 1.727 | -540 | 2.267 | |||
20.42.132 Mutaties reserve UKvO 132 | ||||||||
20.42.143 Mutaties reserve UKvO 143 | Lasten | |||||||
Baten | 522 | 1.843 | 2.365 | 1.771 | 594 | |||
Saldo | 522 | 1.843 | 2.365 | 1.771 | 594 | |||
20.42.143 Mutaties reserve UKvO 143 | ||||||||
20.42.211 Mutaties reserve UKvO 211 | Lasten | 1.500 | 1.500 | 1.500 | ||||
Baten | 7.400 | 7.400 | 1.601 | 5.799 | ||||
Saldo | 7.400 | -1.500 | 5.900 | 101 | 5.799 | |||
20.42.211 Mutaties reserve UKvO 211 | ||||||||
20.42.242 Mutaties reserve UKvO 242 | Lasten | 5.250 | 5.250 | 5.250 | ||||
Baten | 700 | 200 | 900 | 125 | 775 | |||
Saldo | 700 | -5.050 | -4.350 | 125 | -4.475 | |||
20.42.242 Mutaties reserve UKvO 242 | ||||||||
20.42.251 Mutaties reserve UKvO 251 | Lasten | |||||||
Baten | 750 | 300 | 1.050 | 49 | 1.001 | |||
Saldo | 750 | 300 | 1.050 | 49 | 1.001 | |||
20.42.251 Mutaties reserve UKvO 251 | ||||||||
20.42.252 Mutaties reserve UKvO 252 | Lasten | |||||||
Baten | 165 | 165 | 165 | |||||
Saldo | 165 | 165 | 165 | |||||
20.42.252 Mutaties reserve UKvO 252 | ||||||||
20.42.253 Mutaties reserve UKvO 253 | Lasten | 2.000 | 2.000 | 2.000 | ||||
Baten | ||||||||
Saldo | -2.000 | -2.000 | -2.000 | |||||
20.42.253 Mutaties reserve UKvO 253 | ||||||||
20.42.315 Mutaties reserve UKvO 315 | Lasten | |||||||
Baten | 1.250 | 1.250 | 2.500 | 2.500 | ||||
Saldo | 1.250 | 1.250 | 2.500 | 2.500 | ||||
20.42.315 Mutaties reserve UKvO 315 | ||||||||
20.42.323 Mutaties reserve UKvO 323 | Lasten | |||||||
Baten | 1.850 | 4.537 | 6.387 | 441 | 5.945 | |||
Saldo | 1.850 | 4.537 | 6.387 | 441 | 5.945 | |||
20.42.323 Mutaties reserve UKvO 323 | ||||||||
20.42.333 Mutaties reserve UKvO 333 | Lasten | 200 | 200 | 200 | ||||
Baten | 123 | 123 | 34 | 89 | ||||
Saldo | -77 | -77 | -166 | 89 | ||||
20.42.333 Mutaties reserve UKvO 333 | ||||||||
20.42.335 Mutaties reserve UKvO 335 | Lasten | 75 | 75 | 75 | ||||
Baten | 75 | 75 | 65 | 10 | ||||
Saldo | -10 | 10 | ||||||
20.42.335 Mutaties reserve UKvO 335 | ||||||||
20.42.344 Mutaties reserve UKvO 344 | Lasten | |||||||
Baten | 1.160 | 2.261 | 3.421 | 155 | 3.266 | |||
Saldo | 1.160 | 2.261 | 3.421 | 155 | 3.266 | |||
20.42.344 Mutaties reserve UKvO 344 | ||||||||
20.42.346 Mutaties reserve UKvO 346 | Lasten | |||||||
Baten | 1.300 | 700 | 2.000 | 11 | 1.989 | |||
Saldo | 1.300 | 700 | 2.000 | 11 | 1.989 | |||
20.42.346 Mutaties reserve UKvO 346 | ||||||||
20.42.413 Mutaties reserve UKvO 413 | Lasten | |||||||
Baten | 2.000 | 2.000 | 57 | 1.943 | ||||
Saldo | 2.000 | 2.000 | 57 | 1.943 | ||||
20.42.413 Mutaties reserve UKvO 413 | ||||||||
20.42.421 Mutaties reserve UKvO 421 | Lasten | |||||||
Baten | 1.260 | 1.260 | 157 | 1.103 | ||||
Saldo | 1.260 | 1.260 | 157 | 1.103 | ||||
20.42.421 Mutaties reserve UKvO 421 | ||||||||
20.42.423 Mutaties reserve UKvO 423 | Lasten | |||||||
Baten | 235 | 235 | 235 | |||||
Saldo | 235 | 235 | 235 | |||||
20.42.423 Mutaties reserve UKvO 423 | ||||||||
20.42.425 Mutaties reserve UKvO 425 | Lasten | |||||||
Baten | 200 | 200 | 200 | |||||
Saldo | 200 | 200 | 200 | |||||
20.42.425 Mutaties reserve UKvO 425 | ||||||||
20.42.426 Mutaties reserve UKvO 426 | Lasten | |||||||
Baten | 2.700 | 2.700 | 810 | 1.890 | ||||
Saldo | 2.700 | 2.700 | 810 | 1.890 | ||||
20.42.426 Mutaties reserve UKvO 426 | ||||||||
20.42.431 Mutaties reserve UKvO 431 | Lasten | |||||||
Baten | 2.700 | 2.700 | 75 | 2.625 | ||||
Saldo | 2.700 | 2.700 | 75 | 2.625 | ||||
20.42.431 Mutaties reserve UKvO 431 | ||||||||
20.42.441 Mutaties reserve UKvO 441 | Lasten | |||||||
Baten | 508 | 125 | 633 | 192 | 441 | |||
Saldo | 508 | 125 | 633 | 192 | 441 | |||
20.42.441 Mutaties reserve UKvO 441 | ||||||||
20.42.442 Mutaties reserve UKvO 442 | Lasten | |||||||
Baten | 989 | 989 | 30 | 959 | ||||
Saldo | 989 | 989 | 30 | 959 | ||||
20.42.442 Mutaties reserve UKvO 442 | ||||||||
20.42.464 Mutaties reserve UKvO 464 | Lasten | |||||||
Baten | 1.394 | 600 | 1.994 | 1.994 | ||||
Saldo | 1.394 | 600 | 1.994 | 1.994 | ||||
20.42.464 Mutaties reserve UKvO 464 | ||||||||
20.42.466 Mutaties reserve UKvO 466 | Lasten | |||||||
Baten | 456 | 456 | 456 | |||||
Saldo | 456 | 456 | 456 | |||||
20.42.466 Mutaties reserve UKvO 466 | ||||||||
20.42.481 Mutaties reserve UKvO 481 | Lasten | |||||||
Baten | 151 | 151 | 151 | |||||
Saldo | 151 | 151 | 151 | |||||
20.42.481 Mutaties reserve UKvO 481 | ||||||||
20.42.511 Mutaties reserve UKvO 511 | Lasten | |||||||
Baten | 400 | 171 | 571 | 31 | 541 | |||
Saldo | 400 | 171 | 571 | 31 | 541 | |||
20.42.511 Mutaties reserve UKvO 511 | ||||||||
20.42.512 Mutaties reserve UKvO 512 | Lasten | |||||||
Baten | 150 | 120 | 270 | 4 | 267 | |||
Saldo | 150 | 120 | 270 | 4 | 267 | |||
20.42.512 Mutaties reserve UKvO 512 | ||||||||
20.42.513 Mutaties reserve UKvO 513 | Lasten | |||||||
Baten | 900 | 900 | 900 | |||||
Saldo | 900 | 900 | 900 | |||||
20.42.513 Mutaties reserve UKvO 513 | ||||||||
20.42.514 Mutaties reserve UKvO 514 | Lasten | |||||||
Baten | 2.016 | 2.016 | 2.016 | |||||
Saldo | 2.016 | 2.016 | 2.016 | |||||
20.42.514 Mutaties reserve UKvO 514 | ||||||||
20.42.521 Mutaties reserve UKvO 521 | Lasten | |||||||
Baten | 450 | 1.080 | 1.530 | 791 | 739 | |||
Saldo | 450 | 1.080 | 1.530 | 791 | 739 | |||
20.42.521 Mutaties reserve UKvO 521 | ||||||||
20.42.522 Mutaties reserve UKvO 522 | Lasten | |||||||
Baten | 894 | 894 | 46 | 848 | ||||
Saldo | 894 | 894 | 46 | 848 | ||||
20.42.522 Mutaties reserve UKvO 522 | ||||||||
20.42.523 Mutaties reserve UKvO 523 | Lasten | 1.250 | 1.250 | 1.250 | ||||
Baten | 1.250 | 150 | 1.400 | 102 | 1.298 | |||
Saldo | 1.250 | -1.100 | 150 | -1.148 | 1.298 | |||
20.42.523 Mutaties reserve UKvO 523 | ||||||||
20.42.531 Mutaties reserve UKvO 531 | Lasten | 20.000 | 20.000 | 20.000 | ||||
Baten | 1.591 | -436 | 1.154 | 267 | 888 | |||
Saldo | 1.591 | -20.436 | -18.846 | 267 | -19.112 | |||
20.42.531 Mutaties reserve UKvO 531 | ||||||||
20.42.532 Mutaties reserve UKvO 532 | Lasten | 2.000 | 1.180 | 3.180 | 3.180 | |||
Baten | 5.625 | 3.351 | 8.976 | 304 | 8.672 | |||
Saldo | 3.625 | 2.171 | 5.796 | -2.876 | 8.672 | |||
20.42.532 Mutaties reserve UKvO 532 | ||||||||
20.42.541 Mutaties reserve UKvO 541 | Lasten | |||||||
Baten | 2.611 | 1.493 | 4.104 | 705 | 3.399 | |||
Saldo | 2.611 | 1.493 | 4.104 | 705 | 3.399 | |||
20.42.541 Mutaties reserve UKvO 541 | ||||||||
20.42.542 Mutaties reserve UKvO 542 | Lasten | |||||||
Baten | 450 | 109 | 559 | 559 | ||||
Saldo | 450 | 109 | 559 | 559 | ||||
20.42.542 Mutaties reserve UKvO 542 | ||||||||
20.42.543 Mutaties reserve UKvO 543 | Lasten | |||||||
Baten | 500 | 155 | 655 | 33 | 623 | |||
Saldo | 500 | 155 | 655 | 33 | 623 | |||
20.42.543 Mutaties reserve UKvO 543 | ||||||||
20.42.551 Mutaties reserve UKvO 551 | Lasten | -75 | 5.209 | 5.134 | -75 | 5.209 | ||
Baten | 2.610 | 97 | 2.707 | 398 | 2.310 | |||
Saldo | 2.685 | -5.112 | -2.427 | 473 | -2.899 | |||
20.42.551 Mutaties reserve UKvO 551 | ||||||||
20.42.552 Mutaties reserve UKvO 552 | Lasten | |||||||
Baten | 1.284 | 85 | 1.369 | 728 | 641 | |||
Saldo | 1.284 | 85 | 1.369 | 728 | 641 | |||
20.42.552 Mutaties reserve UKvO 552 | ||||||||
20.42.612 Mutaties reserve UKvO 612 | Lasten | 1.800 | 1.800 | 1.800 | ||||
Baten | 518 | 394 | 913 | 383 | 530 | |||
Saldo | -1.282 | 394 | -887 | -1.417 | 530 | |||
20.42.612 Mutaties reserve UKvO 612 | ||||||||
20.42.613 Mutaties reserve UKvO 613 | Lasten | 300 | 300 | 300 | ||||
Baten | 642 | 126 | 768 | 119 | 649 | |||
Saldo | 342 | 126 | 468 | -181 | 649 | |||
20.42.613 Mutaties reserve UKvO 613 | ||||||||
20.42.621 Mutaties reserve UKvO 621 | Lasten | 1.500 | 1.500 | 1.500 | ||||
Baten | 750 | 750 | 625 | 125 | ||||
Saldo | -750 | -750 | -875 | 125 | ||||
20.42.621 Mutaties reserve UKvO 621 | ||||||||
20.42.622 Mutaties reserve UKvO 622 | Lasten | 770 | 770 | 770 | ||||
Baten | 844 | 35 | 880 | 584 | 296 | |||
Saldo | 74 | 35 | 110 | -186 | 296 | |||
20.42.622 Mutaties reserve UKvO 622 | ||||||||
20.42.631 Mutaties reserve UKvO 631 | Lasten | 2.102 | 2.102 | 2.102 | ||||
Baten | 1.020 | 2 | 1.022 | 1.007 | 15 | |||
Saldo | -1.082 | 2 | -1.080 | -1.094 | 15 | |||
20.42.631 Mutaties reserve UKvO 631 | ||||||||
20.42.632 Mutaties reserve UKvO 632 | Lasten | 1.429 | 1.429 | 1.429 | ||||
Baten | 890 | 19 | 909 | 790 | 119 | |||
Saldo | -539 | 19 | -519 | -639 | 119 | |||
20.42.632 Mutaties reserve UKvO 632 | ||||||||
20.42.633 Mutaties reserve UKvO 633 | Lasten | 50 | 50 | 50 | ||||
Baten | 525 | 2 | 527 | 442 | 85 | |||
Saldo | 475 | 2 | 477 | 392 | 85 | |||
20.42.633 Mutaties reserve UKvO 633 | ||||||||
20.42.641 Mutaties reserve UKvO 641 | Lasten | |||||||
Baten | 2 | 2 | 2 | |||||
Saldo | 2 | 2 | 2 | |||||
20.42.641 Mutaties reserve UKvO 641 | ||||||||
20.42.711 Mutaties reserve UKvO 711 | Lasten | |||||||
Baten | 242 | 40 | 282 | 10 | 272 | |||
Saldo | 242 | 40 | 282 | 10 | 272 | |||
20.42.711 Mutaties reserve UKvO 711 | ||||||||
20.42.712 Mutaties reserve UKvO 712 | Lasten | |||||||
Baten | 5 | 5 | 5 | |||||
Saldo | 5 | 5 | 5 | |||||
20.42.712 Mutaties reserve UKvO 712 | ||||||||
20.42.713 Mutaties reserve UKvO 713 | Lasten | |||||||
Baten | 50 | 50 | 50 | |||||
Saldo | 50 | 50 | 50 | |||||
20.42.713 Mutaties reserve UKvO 713 | ||||||||
20.42.722 Mutaties reserve UKvO 722 | Lasten | |||||||
Baten | 720 | 720 | 12 | 708 | ||||
Saldo | 720 | 720 | 12 | 708 | ||||
20.42.722 Mutaties reserve UKvO 722 | ||||||||
20.42.723 Mutaties reserve UKvO 723 | Lasten | |||||||
Baten | 230 | 230 | 230 | |||||
Saldo | 230 | 230 | 230 | |||||
20.42.723 Mutaties reserve UKvO 723 | ||||||||
20.42.731 Mutaties reserve UKvO 731 | Lasten | |||||||
Baten | 10 | 10 | 10 | |||||
Saldo | 10 | 10 | 10 | |||||
20.42.731 Mutaties reserve UKvO 731 | ||||||||
20.42.732 Mutaties reserve UKvO 732 | Lasten | |||||||
Baten | 60 | 60 | 60 | |||||
Saldo | 60 | 60 | 60 | |||||
20.42.732 Mutaties reserve UKvO 732 | ||||||||
20.42.734 Mutaties reserve UKvO 734 | Lasten | |||||||
Baten | 300 | 300 | 64 | 236 | ||||
Saldo | 300 | 300 | 64 | 236 | ||||
20.42.734 Mutaties reserve UKvO 734 | ||||||||
20.42.811 Mutaties reserve UKvO 811 | Lasten | |||||||
Baten | 145 | 145 | 78 | 67 | ||||
Saldo | 145 | 145 | 78 | 67 | ||||
20.42.811 Mutaties reserve UKvO 811 | ||||||||
20.42.813 Mutaties reserve UKvO 813 | Lasten | |||||||
Baten | 1.925 | 1.038 | 2.963 | 830 | 2.133 | |||
Saldo | 1.925 | 1.038 | 2.963 | 830 | 2.133 | |||
20.42.813 Mutaties reserve UKvO 813 | ||||||||
20.42.814 Mutaties reserve UKvO 814 | Lasten | |||||||
Baten | 439 | 439 | 247 | 192 | ||||
Saldo | 439 | 439 | 247 | 192 | ||||
20.42.814 Mutaties reserve UKvO 814 | ||||||||
20.42.815 Mutaties reserve UKvO 815 | Lasten | |||||||
Baten | 1.500 | 11.000 | 12.500 | 55 | 12.445 | |||
Saldo | 1.500 | 11.000 | 12.500 | 55 | 12.445 | |||
20.42.815 Mutaties reserve UKvO 815 | ||||||||
Totaal: | 20.42 | Lasten | 10.450 | 37.589 | 48.039 | 17.580 | 30.459 | |
Baten | 56.866 | 37.892 | 94.759 | 16.234 | 78.525 | |||
Saldo | 46.416 | 303 | 46.720 | -1.346 | 48.066 | |||
20.43 Mutaties reserve ZON | ||||||||
Overige prestaties beleidsdoel: | Lasten | 1.936 | 1.936 | 1.936 | ||||
20.43 Mutaties reserve ZON | Baten | 1.845 | 1.845 | 1.845 | ||||
Saldo | -92 | -92 | -92 | |||||
20.43.151.19 Mut.reserve ZON | Lasten | 1.936 | 1.936 | 1.936 | ||||
Baten | 1.845 | 1.845 | 1.845 | |||||
Saldo | -92 | -92 | -92 | |||||
20.43.151.19 Mut.reserve ZON | ||||||||
Totaal: | 20.43 | Lasten | 1.936 | 1.936 | 1.936 | |||
Baten | 1.845 | 1.845 | 1.845 | |||||
Saldo | -92 | -92 | -92 | |||||
Totaal: | 20. Algemene dekkingsmiddelen c.a. | Lasten | 236.535 | 85.107 | 321.642 | 102.253 | 219.389 | |
Baten | 655.811 | 129.920 | 785.731 | 371.106 | 414.625 | |||
Saldo | 419.276 | 44.813 | 464.089 | 268.853 | 195.236 | |||
Totaal: | kerntaken | Lasten | 236.535 | 85.107 | 321.642 | 102.253 | 219.389 | |
Baten | 655.811 | 129.920 | 785.731 | 371.106 | 414.625 | |||
Saldo | 419.276 | 44.813 | 464.089 | 268.853 | 195.236 |