Lasten
18.733.711
5,3 %
Baten
3.675.637
1,0 %
Programma's
Omschrijving | Begroting 2020 primitief | Begroting 2020 na wijziging | Rekening 2020 | Verschil | Voordeel / Nadeel | ||
---|---|---|---|---|---|---|---|
Sportaccomodaties | Lasten | 5.067 | 5.245 | 5.098 | -147 | V | |
Baten | -1.520 | -1.566 | -1.390 | 176 | N | ||
Saldo | 3.548 | 3.679 | 3.708 | 29 | N | ||
Musea | Lasten | 100 | 96 | 93 | -3 | V | |
Baten | -80 | -80 | -84 | -5 | V | ||
Saldo | 20 | 16 | 9 | -8 | V | ||
Sociaal-cultureel werk | Lasten | 1.990 | 3.325 | 3.416 | 91 | N | |
Baten | -281 | -467 | -377 | 90 | N | ||
Saldo | 1.710 | 2.858 | 3.039 | 181 | N | ||
Kermissen | Lasten | 133 | 88 | 82 | -5 | V | |
Baten | -199 | 0 | -4 | -4 | V | ||
Saldo | -66 | 88 | 79 | -9 | V | ||
Sportbeleid en activeringr | Lasten | 2.983 | 3.101 | 2.939 | -162 | V | |
Baten | -276 | -326 | -300 | 27 | N | ||
Saldo | 2.707 | 2.775 | 2.639 | -136 | V | ||
Overige voorzieningen | Lasten | 80 | 80 | 110 | 30 | N | |
Baten | -37 | -37 | -69 | -33 | V | ||
Saldo | 43 | 43 | 40 | -3 | V | ||
Media | Lasten | 2.249 | 2.249 | 2.249 | 0 | - | |
Baten | 0 | 0 | 0 | 0 | - | ||
Saldo | 2.249 | 2.249 | 2.249 | 0 | - | ||
Kunst en cultuur | Lasten | 4.674 | 4.977 | 4.747 | -230 | V | |
Baten | -74 | -74 | -85 | -11 | V | ||
Saldo | 4.600 | 4.903 | 4.662 | -241 | V | ||
Totaal programma | Lasten | 17.276 | 19.161 | 18.734 | -427 | V | |
Baten | -2.465 | -2.550 | -2.309 | 241 | N | ||
Saldo | 14.811 | 16.611 | 16.425 | -186 | V | ||
Stortingen reserves | 12 | 12 | 0 | -12 | V | ||
Ontrekkingen reserves | -510 | -1.317 | -1.367 | -50 | V | ||
Totaal mutaties Reserves | -498 | -1.305 | -1.367 | -62 | V | ||
Resultaat | 14.313 | 15.306 | 15.058 | -248 | V |
Lasten
18.733.711
5,3 %
Baten
3.675.637
1,0 %