Omschrijving | Begroting 2023 primitief | Begroting 2023 na wijziging | Rekening 2023 | Verschil | Voordeel / Nadeel | ||
---|---|---|---|---|---|---|---|
Industrieterreinen | Lasten | 2.926 | 5.065 | 835 | -4.230 | V | |
Baten | -4.834 | -8.637 | -1.776 | 6.862 | N | ||
Saldo | -1.908 | -3.572 | -941 | 2.631 | N | ||
Economische ontwikkeling | Lasten | 2.240 | 2.574 | 2.132 | -441 | V | |
Baten | 0 | -415 | -581 | -166 | V | ||
Saldo | 2.240 | 2.159 | 1.551 | -608 | V | ||
Haven | Lasten | 3.802 | 3.819 | 3.341 | -478 | V | |
Baten | -548 | -548 | -406 | 143 | N | ||
Saldo | 3.253 | 3.271 | 2.935 | -336 | V | ||
Recreatie en toerisme | Lasten | 1.217 | 1.055 | 1.047 | -8 | V | |
Baten | -22 | -44 | -51 | -7 | V | ||
Saldo | 1.195 | 1.011 | 996 | -15 | V | ||
Totaal programma | Lasten | 10.185 | 12.513 | 7.355 | -5.158 | V | |
Baten | -5.405 | -9.645 | -2.814 | 6.831 | N | ||
Saldo | 4.780 | 2.868 | 4.541 | 1.673 | N | ||
Stortingen reserves | 1.522 | 7.246 | 4.454 | -2.792 | V | ||
Ontrekkingen reserves | -2.981 | -3.137 | -2.560 | 578 | N | ||
Totaal mutaties Reserves | -1.459 | 4.109 | 1.895 | -2.214 | V | ||
Resultaat | 3.321 | 6.976 | 6.436 | -541 | V |