1-1-2023 | Toevoegingen | Onttrekkingen | 31-12-2023 |
6.065 | 0 | 0 | 6.065 |
Reserves | Balans 1/1/2023 | Balans 1/1/2024 | Balans 1/1/2025 | Balans 1/1/2026 | Balans 1/1/2027 | |
---|---|---|---|---|---|---|
Algemene reserves | ||||||
Algemene reserve grondexploitaties | 6.065 | 6.065 | 6.065 | 6.065 | 6.065 | |
Reserve vrije bestedingsruimte | 6.862 | 6.728 | 6.725 | 6.721 | 6.717 | |
Reserve algemene risicoreserve | 2.500 | 2.500 | 2.500 | 2.500 | 2.500 | |
Totaal Algemene reserves | 15.427 | 15.293 | 15.289 | 15.286 | 15.282 | |
Bestemmingsreserves | ||||||
Reserve centrumontwikkeling Son en Breugel | 776 | 776 | 776 | 776 | 776 | |
Egalisatiereserve wegen | 422 | 422 | 422 | 422 | 422 | |
Reserve I&A | 77 | 0 | 0 | 0 | 0 | |
Reserve projectmatig werken | 12 | 12 | 12 | 12 | 12 | |
Reserve infrastructurele werken. Ekkersrijt | 1.682 | 1.932 | 2.182 | 2.432 | 2.682 | |
Reserve uitvoering groenbeleidsplan | 84 | 41 | 0 | 0 | 0 | |
Reserve rijkscompensatie coronacrisis | 321 | 310 | 299 | 299 | 299 | |
Reserve Natuur en Landschap | 451 | 451 | 451 | 451 | 451 | |
Reserve duurzaamheid | 200 | 67 | 67 | 67 | 67 | |
Reserve reststroken | 126 | 126 | 126 | 126 | 126 | |
Totaal Bestemmingsreserves | 4.151 | 4.137 | 4.334 | 4.584 | 4.834 | |
Dekkingsreserves | ||||||
Reserve nieuwbouw sporthal | 2.956 | 2.857 | 2.759 | 2.660 | 2.562 | |
Reserve renovatie De Bongerd | 79 | 0 | 0 | 0 | 0 | |
Reserve nieuwbouw brandweerkazerne + werf | 2.373 | 2.298 | 2.191 | 2.113 | 2.036 | |
Reserve dak Emiliusschool | 251 | 235 | 218 | 201 | 184 | |
Reserve Vijverbergschool | 70 | 60 | 50 | 40 | 30 | |
Reserve optimalisatie sportpark SBC | 415 | 377 | 340 | 302 | 264 | |
Reserve aanpassing De Bongerd tbv boksschool | 24 | 0 | 0 | 0 | 0 | |
Dekkingsreserves verledden | 2.038 | 1.936 | 1.833 | 1.731 | 1.629 | |
Dekkingsreserve Parkeren Centrum Son | 568 | 545 | 522 | 499 | 477 | |
Dekkingsreserve renovatie kunstgr velden | 807 | 706 | 605 | 504 | 404 | |
Dekkingsreserve Slowlane Ekkersrijt | 134 | 128 | 123 | 117 | 112 | |
Dekkingsreserve fietsoversteek Bestseweg | 125 | 119 | 113 | 107 | 101 | |
DO gemeentehuis losse werkplekinrichting | 142 | 106 | 71 | 35 | 0 | |
Reserve nieuwbouw sporthal De Bongerd | 187 | 182 | 178 | 173 | 168 | |
Reserve ruysdaelstraat kst omgeving school | 30 | 29 | 27 | 26 | 24 | |
Reserve aankoop units Bibliotheek | 93 | 57 | 21 | 21 | 21 | |
Dekkingsreserve losse inrichting Dommelhuis | 787 | 675 | 562 | 450 | 337 | |
Dekkingsreserve Dommelhuis technische installaties en tribune | 2.346 | 2.189 | 2.033 | 1.877 | 1.720 | |
Dekkingsreserve renovatie de Boerderij | 480 | 461 | 442 | 423 | 404 | |
Dekkingsreserve De Bongerd losse inrichting | 61 | 61 | 61 | 52 | 43 | |
Dekkingsreserve De Bongerd technische installaties | 1.422 | 1.422 | 1.422 | 1.327 | 1.232 | |
Dekkingsreseserve De Bongerd bouwkosten | 2.517 | 2.517 | 2.517 | 2.454 | 2.392 | |
Totaal Dekkingsreserves | 17.905 | 16.961 | 16.087 | 15.113 | 14.139 | |
Totaal reserves | 37.484 | 36.391 | 35.711 | 34.983 | 34.255 |