2024-09-12 Commissie Samenleving - actiepunt 46 - VSO Boekwaarde campusvorming Argo-De Wingerd- De Sprong
Tekst van het document
De Argo
De Wingerd
Totaal
De Sprong Zeemeeuw
Boekwaarde
De Sprong
31-12-2023
966.908
617.250
618.349
2.202.508
246.312
31-12-2024
909.032
556.903
577.805
2.043.741
229.875
31-12-2025
852.514
509.200
537.261
1.898.975
213.574
31-12-2026
795.317
459.473
498.349
1.753.139
197.977
31-12-2027
738.120
416.870
468.840
1.623.831
182.559
31-12-2028
680.923
374.268
439.332
1.494.523
167.501
31-12-2029
623.727
335.337
409.824
1.368.888
152.448
31-12-2030
574.313
296.407
380.316
1.251.036
137.778
31-12-2031
524.900
257.476
350.808
1.133.184
123.129
31-12-2032
475.487
218.545
321.300
1.015.333
108.941
31-12-2033
426.074
185.284
291.792
903.150
96.768
31-12-2034
376.661
181.644
262.284
820.588
89.881
31-12-2035
327.248
178.004
232.775
738.027
82.994
31-12-2036
277.835
174.364
203.357
655.556
76.106
31-12-2037
228.422
170.724
174.210
573.356
69.219
31-12-2038
179.009
167.084
145.488
491.580
62.332
31-12-2039
129.595
163.444
117.069
410.109
55.445
31-12-2040
80.182
159.804
88.651
328.637
48.558
31-12-2041
30.769
156.164
60.232
247.166
41.671
31-12-2042
0
152.524
31.814
184.338
35.360
31-12-2043
0
148.884
3.396
152.280
29.809
31-12-2044
0
145.244
0
145.244
24.258
31-12-2045
0
141.604
0
141.604
18.708
31-12-2046
0
137.964
0
137.964
13.157
31-12-2047
0
134.324
0
134.324
7.606
31-12-2048
0
130.684
0
130.684
2.056
31-12-2049
0
127.045
0
127.044
0
31-12-2050
0
124.158
0
124.158
0
31-12-2051
0
122.937
0
122.937
0
31-12-2052
0
121.717
0
121.717
0
31-12-2053
0
120.496
0
120.496
0
31-12-2054
0
119.402
0
119.402
0
31-12-2055 0 119.402 *vanaf 2054 alleen boekwaarde gronden
0
119.402
0