bedragen x € 1.000 | ||||||||||
Rekening 2017 | Primitieve begroting 2018 | Actuele begroting 2018 | Rekening 2018 | Verschil actuele begroting/ rekening 2017 | ||||||
Lasten per productgroep | ||||||||||
Woningmarkt | 67.485 | N | 46.541 | N | 40.660 | N | 46.456 | N | 5.796 | N |
Duurzaamheid en energie | 13.789 | N | 12.440 | N | 12.937 | N | 12.437 | N | 499 | V |
Ruimtelijke Planvorming | 14.070 | N | 16.953 | N | 16.002 | N | 11.937 | N | 4.065 | V |
Lasten per productgroep | 95.344 | N | 75.933 | N | 69.599 | N | 70.830 | N | 1.231 | N |
Baten per productgroep | ||||||||||
Woningmarkt | 66.907 | V | 46.545 | V | 38.142 | V | 44.426 | V | 6.285 | V |
Duurzaamheid en energie | 12.299 | V | 11.400 | V | 12.316 | V | 12.644 | V | 327 | V |
Ruimtelijke Planvorming | 8.595 | V | 12.633 | V | 8.704 | V | 3.552 | V | 5.153 | N |
Totaal baten | 87.802 | V | 70.577 | V | 59.162 | V | 60.622 | V | 1.459 | V |
Saldo van baten en lasten | 7.543 | N | 5.356 | N | 10.437 | N | 10.209 | N | 228 | V |
Storting reserve | 10.474 | N | 13.398 | N | 6.882 | N | 5.484 | N | 1.399 | V |
Onttrekking reserve | 12.233 | V | 10.372 | V | 8.465 | V | 6.410 | V | 2.055 | N |
Resultaat | 5.783 | N | 8.382 | N | 8.854 | N | 9.282 | N | 429 | N |