bedragen x € 1.000 | ||||||||||
Rekening 2017 | Primitieve begroting 2018 | Actuele begroting 2018 | Rekening 2018 | Verschil actuele begroting/ rekening 2017 | ||||||
Lasten per productgroep | ||||||||||
Onderwijshuisvesting | 5.850 | N | 5.530 | N | 6.439 | N | 5.411 | N | 1.028 | V |
Sport | 7.229 | N | 7.083 | N | 7.619 | N | 7.678 | N | 59 | N |
Cultuur | 8.776 | N | 8.772 | N | 9.047 | N | 8.916 | N | 131 | V |
Lasten per productgroep | 21.855 | N | 21.385 | N | 23.105 | N | 22.005 | N | 1.100 | V |
Baten per productgroep | ||||||||||
Onderwijshuisvesting | 25 | V | 0 | V | 0 | V | 0 | V | 0 | V |
Sport | 2.047 | V | 257 | V | 257 | V | 257 | V | 0 | V |
Cultuur | 366 | V | 141 | V | 139 | V | 181 | V | 41 | V |
Totaal baten | 2.438 | V | 398 | V | 397 | V | 438 | V | 41 | V |
Saldo van baten en lasten | 19.417 | N | 20.987 | N | 22.709 | N | 21.567 | N | 1.142 | V |
Storting reserve | 1.728 | N | 272 | N | 274 | N | 274 | N | 0 | N |
Onttrekking reserve | 1.353 | V | 744 | V | 1.655 | V | 1.700 | V | 45 | V |
Resultaat | 19.792 | N | 20.514 | N | 21.328 | N | 20.140 | N | 1.187 | V |