[23bb007848] Bijlage 5 behorende bij 23bb007841 over Jaarplan 2024 en begroting 2024-2028
Tekst van het document
366.286.337 15.292.694 36.866.506
347.874.098 18.733.486 14.863.863
345.557.173 18.971.108 14.723.427
346.234.059 18.926.938 14.863.863
349.793.102 18.903.519 14.989.201
352.195.365 19.104.792 15.220.184
Totaal baten
418.445.537
381.471.448
379.251.708
380.024.860
383.685.823
386.520.341
Personele uitgaven Groot onderhoud Overige kosten
277.894.563 5.649.320 87.556.971
300.718.152 4.642.732 66.256.360
301.792.657 4.670.455 67.032.453
300.718.152 6.029.653 66.276.360
301.908.661 3.884.828 66.585.277
303.934.246 4.000.000 67.131.449
Totaal lasten
371.100.854
371.617.244
373.495.565
373.024.165
372.378.765
375.065.695
Operationele kasstroom
47.344.683
9.854.204
5.756.143
7.000.696
11.307.058
11.454.647
Financieringskasstroom
-567.644
-640.980
-640.980
-640.980
-640.980
-640.980
Investeringskasstroom
-51.371.567
-22.884.059
-13.750.267
-15.168.872
-13.230.708
-11.110.790
Kasstroom
-4.594.528
-13.670.835
-8.635.104
-8.809.156
-2.564.631
-297.123
Beginstand liquide middelen Eindstand liquide middelen
81.149.868 76.555.340
76.555.340 62.884.506
62.884.506 54.249.402
54.249.402 45.440.246
45.440.246 42.875.615
42.875.615 42.578.492
Lasten
89