Financiën | Lasten | Baten | Toevoegingen reserves | Onttrekkingen reserves | Saldo |
---|---|---|---|---|---|
Stand na Burap 2017 | 1.694 | -290.219 | 15.897 | -10.717 | -283.345 |
MPG, Inv. fonds, Rek. res. 2016 | 0 | 0 | 0 | -6.219 | -6.219 |
-477 | 52 | 0 | 0 | -425 | |
73 | -1.650 | -190 | 0 | -1.766 | |
Stand Narap 2017 | 1.290 | -291.817 | 15.707 | -16.935 | -291.755 |
Details
Mutaties Autonome ontwikkelingen
Details
Mutaties Beleidsbijstellingen
Programma | Begroting lasten burap 2017 | Begroting baten burap 2017 | Mutaties reserves lasten Begroting burap 2017 | Mutaties reserves baten Begroting burap 2017 | Begroting saldo burap 2017 | Begroting lasten na narap 2017 | Begroting baten na narap 2017 | Mutaties reserves Begroting lasten na narap 2017 | Mutaties reserves Begroting baten na narap 2017 | Begroting saldo na narap 2017 |
Financiën | ||||||||||
Gemeentefonds | 0 | -245.307 | 0 | 0 | -245.307 | 0 | -245.133 | 0 | 0 | -245.133 |
Lokale heffingen | 48 | -1.935 | 0 | 0 | -1.887 | 48 | -1.935 | 0 | 0 | -1.887 |
Algemene dekkingsmiddelen | 10 | -906 | 13.433 | -10.717 | 1.820 | 10 | -906 | 13.243 | -10.717 | 1.630 |
Investeringsfonds | 0 | 0 | 2.465 | 0 | 2.465 | 0 | 0 | 2.465 | 0 | 2.465 |
Onvoorzien | 21 | -50 | 0 | 0 | -29 | 101 | -1.700 | 0 | -6.219 | -7.818 |
Saldo kostenplaatsen | 117 | 0 | 0 | 0 | 117 | 117 | 0 | 0 | 0 | 117 |
Saldo financieringsfunctie | -1.597 | -7.728 | 0 | 0 | -9.325 | -2.074 | -7.851 | 0 | 0 | -9.925 |
Dividend | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Innen lokale belastingen en heffingen | 2.793 | -34.293 | 0 | 0 | -31.500 | 2.786 | -34.293 | 0 | 0 | -31.506 |
Organisatie financiële processen | 302 | 0 | 0 | 0 | 302 | 302 | 0 | 0 | 0 | 302 |
Totaal programma | 1.694 | -290.219 | 15.897 | -10.717 | -283.345 | 1.290 | -291.817 | 15.707 | -16.935 | -291.755 |