Programma 1 Interne en externe dienstverlening
Terug naar navigatie - Programma 1 Interne en externe dienstverlening
Bedragen x €1.000
Taakveld | Begroting 2023 | Begroting 2024 | Begroting 2025 | Begroting 2026 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | Lasten | Baten | Saldo | ||
0.10 Mutaties reserves programma 1 | 0 | 116 | 116 | 0 | 39 | 39 | 0 | 39 | 39 | 0 | 39 | 39 | |
0.11 Resultaat van de rekening van baten en lasten | -415 | 0 | 415 | 398 | 0 | -398 | 1.296 | 0 | -1.296 | -131 | 0 | 131 | |
0.1 Bestuur | 1.722 | 0 | -1.722 | 1.706 | 0 | -1.706 | 1.720 | 0 | -1.720 | 1.731 | 0 | -1.731 | |
0.2 Burgerzaken | 890 | 207 | -683 | 889 | 207 | -682 | 889 | 207 | -682 | 889 | 207 | -682 | |
0.4 Overhead | 6.781 | 162 | -6.619 | 6.771 | 163 | -6.608 | 6.836 | 164 | -6.672 | 6.883 | 165 | -6.717 | |
0.5 Treasury | 72 | 128 | 56 | 66 | 122 | 56 | 60 | 116 | 56 | 55 | 111 | 56 | |
0.61 OZB woningen | 98 | 2.588 | 2.490 | 98 | 2.669 | 2.571 | 98 | 2.741 | 2.644 | 98 | 2.805 | 2.707 | |
0.62 OZB niet-woningen | 27 | 2.344 | 2.317 | 27 | 2.395 | 2.369 | 27 | 2.448 | 2.421 | 27 | 2.502 | 2.475 | |
0.64 Belastingen Overig | 77 | 10 | -68 | 77 | 10 | -68 | 77 | 10 | -68 | 77 | 10 | -68 | |
0.7 Algemene uitkering en overige uitkeringen Gemeentefonds | 0 | 26.521 | 26.521 | 0 | 27.950 | 27.950 | 0 | 29.150 | 29.150 | 0 | 27.465 | 27.465 | |
0.8 Overige baten en lasten | 1.485 | 150 | -1.335 | 2.060 | 150 | -1.910 | 2.298 | 150 | -2.147 | 2.211 | 150 | -2.061 | |
0.9 Venootschapsbelasting (Vpb) | 4 | 0 | -4 | 4 | 0 | -4 | 4 | 0 | -4 | 4 | 0 | -4 | |
Subtotaal | 10.740 | 32.226 | 21.486 | 12.096 | 33.706 | 21.610 | 13.304 | 35.027 | 21.722 | 11.843 | 33.455 | 21.611 |