Programma 1 Interne en externe dienstverlening
Terug naar navigatie - Programma 1 Interne en externe dienstverlening
Bedragen x €1.000
Taakveld | Begroting 2022 | Begroting 2023 | Begroting 2024 | Begroting 2025 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Baten | Lasten | Saldo | Baten | Lasten | Saldo | Baten | Lasten | Saldo | Baten | Lasten | Saldo | ||
0.10 Mutaties reserves | 169 | 0 | 169 | 39 | 0 | 39 | 39 | 0 | 39 | 39 | 0 | 39 | |
0.11 Resultaat van de rekening van baten en lasten | 0 | 17 | -17 | 0 | 79 | -79 | 0 | 317 | -317 | 0 | 774 | -774 | |
0.1 Bestuur | 0 | 1.690 | -1.690 | 0 | 1.684 | -1.684 | 0 | 1.684 | -1.684 | 0 | 1.684 | -1.684 | |
0.2 Burgerzaken | 221 | 858 | -636 | 203 | 845 | -642 | 203 | 844 | -641 | 203 | 844 | -641 | |
0.4 Overhead | 184 | 6.453 | -6.269 | 169 | 6.332 | -6.162 | 169 | 6.372 | -6.203 | 169 | 6.406 | -6.237 | |
0.5 Treasury | 126 | 70 | 56 | 121 | 65 | 56 | 116 | 60 | 56 | 111 | 55 | 56 | |
0.61 OZB woningen | 2.471 | 90 | 2.381 | 2.517 | 90 | 2.427 | 2.575 | 90 | 2.485 | 2.634 | 90 | 2.545 | |
0.62 OZB niet-woningen | 2.289 | 31 | 2.258 | 2.327 | 31 | 2.296 | 2.365 | 31 | 2.334 | 2.404 | 31 | 2.373 | |
0.64 Belastingen overig | 9 | 39 | -30 | 9 | 39 | -30 | 9 | 39 | -30 | 9 | 39 | -30 | |
0.7 Algemene uitkering en overige uitkeringen gemeentefonds | 23.190 | 0 | 23.190 | 23.200 | 0 | 23.200 | 23.549 | 0 | 23.549 | 24.086 | 0 | 24.086 | |
0.8 Overige baten en lasten | 316 | 650 | -334 | 316 | 827 | -511 | 316 | 829 | -513 | 316 | 763 | -447 | |
0.9 Vennootschapsbelasting (VpB) | 0 | 4 | -4 | 0 | 4 | -4 | 0 | 4 | -4 | 0 | 4 | -4 | |
Subtotaal | 28.975 | 9.901 | 19.074 | 28.901 | 9.995 | 18.906 | 29.342 | 10.270 | 19.071 | 29.973 | 10.690 | 19.283 |