bedragen x € 1.000 | ||||||||||||
Rekening 2017 | Begroting 2018 | Begroting 2019 | Prognose 2020 | Prognose 2021 | Prognose 2022 | |||||||
Woningmarkt | 67.485 | N | 40.660 | N | 46.847 | N | 31.340 | N | 35.289 | N | 51.880 | N |
Duurzaamheid en energie | 13.789 | N | 12.937 | N | 12.934 | N | 12.738 | N | 12.227 | N | 12.268 | N |
Ruimtelijke Planvorming | 14.070 | N | 16.002 | N | 27.826 | N | 34.122 | N | 35.114 | N | 22.327 | N |
Totaal lasten | 95.344 | N | 69.599 | N | 87.608 | N | 78.200 | N | 82.631 | N | 86.475 | N |
Baten | ||||||||||||
Woningmarkt | 66.907 | V | 38.142 | V | 44.633 | V | 30.540 | V | 33.361 | V | 49.902 | V |
Duurzaamheid en energie | 12.299 | V | 12.316 | V | 11.846 | V | 11.816 | V | 11.706 | V | 11.606 | V |
Ruimtelijke Planvorming | 8.595 | V | 8.704 | V | 20.214 | V | 33.498 | V | 18.227 | V | 9.640 | V |
Totaal baten | 87.802 | V | 59.162 | V | 76.693 | V | 75.854 | V | 63.294 | V | 71.149 | V |
Saldo van baten en lasten | 7.543 | N | 10.437 | N | 10.914 | N | 2.346 | N | 19.337 | N | 15.326 | N |
Storting reserve | 10.474 | N | 6.882 | N | 17.487 | N | 32.089 | N | 15.837 | N | 6.624 | N |
Onttrekking reserve | 12.233 | V | 8.465 | V | 20.260 | V | 26.526 | V | 27.110 | V | 14.462 | V |
Resultaat | 5.783 | N | 8.854 | N | 8.141 | N | 7.910 | N | 8.064 | N | 7.489 | N |