|
|
2021 |
|
2022 |
2023 |
2024 |
2025 |
2026 |
Nr. |
Omschrijving |
Stand per 31-12-2021 |
Bestemmings resultaat 2021 |
Stortingen 2022 |
Onttrekkingen 2022 |
Stand per 31-12-2022 |
Stortingen 2023 |
Onttrekkingen 2023 |
Stand per 31-12-2023 |
Stortingen 2024 |
Onttrekkingen 2024 |
Stand per 31-12-2024 |
Stortingen 2025 |
Onttrekkingen 2025 |
Stand per 31-12-2025 |
Stortingen 2026 |
Onttrekkingen 2026 |
Stand per 31-12-2026 |
1 |
Kapitaal zonder Bestemming |
3.890.613 |
- |
96.400 |
- |
3.987.013 |
96.400 |
- |
4.083.413 |
96.400 |
- |
4.179.813 |
96.400 |
- |
4.276.213 |
20.000 |
- |
4.296.213 |
2 |
Onbestemde Reserve |
3.072.436 |
6.320.418 |
- |
730.000 |
8.662.854 |
- |
- |
8.662.854 |
- |
- |
8.662.854 |
- |
- |
8.662.854 |
- |
- |
8.662.854 |
Totaal algemene reserves |
|
6.963.048 |
6.320.418 |
96.400 |
730.000 |
12.649.866 |
96.400 |
- |
12.746.266 |
96.400 |
- |
12.842.666 |
96.400 |
- |
12.939.066 |
20.000 |
- |
12.959.066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
Economische actiereserve |
0 |
- |
- |
- |
0 |
- |
- |
0 |
- |
- |
0 |
- |
- |
0 |
- |
- |
0 |
6 |
Reserve Bodemsanering |
102.136 |
- |
- |
- |
102.136 |
- |
- |
102.136 |
- |
- |
102.136 |
- |
- |
102.136 |
- |
- |
102.136 |
12 |
Reserve Onderhoud haven |
668.586 |
- |
30.357 |
- |
698.943 |
16.869 |
- |
715.812 |
12.492 |
- |
728.304 |
12.698 |
- |
741.002 |
10.190 |
- |
751.192 |
16 |
Algemene reserve grondexploitatie |
3.737.680 |
- |
- |
145.470 |
3.592.210 |
- |
75.000 |
3.517.210 |
- |
75.000 |
3.442.210 |
- |
75.000 |
3.367.210 |
- |
75.000 |
3.292.210 |
17 |
Reserve bovenwijkse voorzieningen |
2.414.508 |
- |
182.720 |
50.000 |
2.547.228 |
1.468.154 |
- |
4.015.382 |
1.177.884 |
- |
5.193.266 |
700.011 |
- |
5.893.277 |
656.211 |
- |
6.549.488 |
72 |
Algemene bestemmingsreserve |
1.362.204 |
3.846.260 |
12.500 |
3.916.355 |
1.304.609 |
- |
- |
1.304.609 |
- |
- |
1.304.609 |
- |
- |
1.304.609 |
- |
10.000 |
1.294.609 |
73 |
Dekking kapitaallasten investeringen |
7.157.466 |
- |
682.632 |
289.125 |
7.550.972 |
- |
326.292 |
7.224.680 |
- |
304.769 |
6.919.911 |
- |
304.769 |
6.615.142 |
- |
304.769 |
6.310.373 |
74 |
Reserve parkeergelden |
250.001 |
- |
10.024 |
100.000 |
160.025 |
- |
13.416 |
146.609 |
- |
58.253 |
88.356 |
- |
82.874 |
5.482 |
- |
102.435 |
-96.953 |
75 |
Reserve ecologisch groenbeheer |
157.926 |
- |
- |
- |
157.926 |
- |
- |
157.926 |
- |
- |
157.926 |
- |
- |
157.926 |
- |
- |
157.926 |
80 |
Reserve I-Investeringen Automatisering |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
81 |
Reserve A-vervangingen Automatisering |
1.197.874 |
- |
- |
- |
1.197.874 |
- |
- |
1.197.874 |
- |
- |
1.197.874 |
- |
- |
1.197.874 |
- |
- |
1.197.874 |
82 |
Reserve Hoofdinfrastructuur wegen |
363.852 |
- |
243.982 |
146.109 |
461.724 |
256.669 |
150.822 |
567.571 |
262.829 |
148.837 |
681.563 |
269.137 |
146.853 |
803.847 |
274.251 |
144.869 |
933.229 |
86 |
reserve onderhoud verhardingen |
252.778 |
- |
- |
- |
252.778 |
- |
- |
252.778 |
- |
- |
252.778 |
- |
- |
252.778 |
- |
- |
252.778 |
87 |
reserve kunstgrasvelden |
611.250 |
- |
50.143 |
672.012 |
-10.619 |
52.750 |
- |
42.131 |
54.016 |
- |
96.147 |
55.313 |
- |
151.460 |
56.364 |
- |
207.824 |
89 |
Egalisatiereserve afval |
237.356 |
- |
73.600 |
- |
310.956 |
- |
- |
310.956 |
- |
- |
310.956 |
- |
- |
310.956 |
76.400 |
- |
387.356 |
91 |
ISV reserve bodem |
196.157 |
- |
- |
- |
196.157 |
- |
- |
196.157 |
- |
- |
196.157 |
- |
- |
196.157 |
- |
- |
196.157 |
92 |
Reserve wachtgeld huidige bestuurders |
100.000 |
- |
50.000 |
100.000 |
50.000 |
50.000 |
- |
100.000 |
50.000 |
- |
150.000 |
50.000 |
- |
200.000 |
50.000 |
200.000 |
50.000 |
93 |
Reserve frictiekosten |
0 |
- |
- |
- |
0 |
- |
- |
0 |
- |
- |
0 |
- |
- |
0 |
- |
- |
0 |
95 |
Reserve egalisatie bouwleges |
1.908.523 |
- |
- |
26.775 |
1.881.748 |
- |
- |
1.881.748 |
- |
- |
1.881.748 |
- |
- |
1.881.748 |
- |
- |
1.881.748 |
97 |
Reserve participatie minimabeleid |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
98 |
Reserve Revolving Fund Verduurzaming vastgoed |
1.107.002 |
- |
12.365 |
- |
1.119.367 |
13.009 |
- |
1.132.376 |
13.320 |
- |
1.145.696 |
13.640 |
- |
1.159.336 |
13.899 |
- |
1.173.235 |
99 |
Egalisatiereserve Beheer Openbare Ruimte |
618.157 |
- |
67.218 |
- |
685.375 |
70.714 |
- |
756.089 |
72.412 |
- |
828.501 |
74.149 |
- |
902.650 |
75.558 |
- |
978.208 |
100 |
Reserve transities |
-0 |
- |
- |
- |
-0 |
- |
- |
-0 |
- |
- |
-0 |
- |
- |
-0 |
- |
- |
-0 |
102 |
Reserve mobiliteitsfonds |
29.000 |
- |
- |
- |
29.000 |
- |
- |
29.000 |
- |
- |
29.000 |
- |
- |
29.000 |
- |
- |
29.000 |
107 |
Reserve precariobelasting |
2.235.903 |
- |
- |
575.000 |
1.660.903 |
- |
200.000 |
1.460.903 |
- |
100.000 |
1.360.903 |
- |
- |
1.360.903 |
- |
- |
1.360.903 |
108 |
Reserve Proeftuin aardgasvrije wijken Benedenbuurt |
4.598.527 |
- |
- |
- |
4.598.527 |
- |
- |
4.598.527 |
- |
- |
4.598.527 |
- |
- |
4.598.527 |
- |
- |
4.598.527 |
109 |
Reserve Bereikbaar Wageningen |
4.750.000 |
- |
50.000 |
300.000 |
4.500.000 |
- |
250.000 |
4.250.000 |
- |
- |
4.250.000 |
- |
- |
4.250.000 |
- |
- |
4.250.000 |
110 |
Reserve investeringen Stad Wageningen |
1.000.000 |
- |
- |
- |
1.000.000 |
- |
- |
1.000.000 |
- |
- |
1.000.000 |
- |
- |
1.000.000 |
- |
- |
1.000.000 |
Totaal bestemmingsreserves |
|
35.056.885 |
3.846.260 |
1.465.540 |
6.320.846 |
34.047.839 |
1.928.165 |
1.015.530 |
34.960.473 |
1.642.953 |
686.859 |
35.916.568 |
1.174.948 |
609.496 |
36.482.020 |
1.212.873 |
837.073 |
36.857.820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAAL RESERVES |
|
42.019.933 |
10.166.678 |
1.561.940 |
7.050.846 |
46.697.705 |
2.024.565 |
1.015.530 |
47.706.740 |
1.739.353 |
686.859 |
48.759.234 |
1.271.348 |
609.496 |
49.421.086 |
1.232.873 |
837.073 |
49.816.887 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59 |
Voorziening wachtgeld vm bestuurders |
175.275 |
- |
- |
- |
175.275 |
- |
- |
175.275 |
- |
- |
175.275 |
- |
- |
175.275 |
200.000 |
- |
375.275 |
66 |
Voorziening wachtgeld ivm bezuiniging |
16.176 |
- |
- |
- |
16.176 |
- |
- |
16.176 |
- |
- |
16.176 |
- |
- |
16.176 |
- |
- |
16.176 |
104 |
Voorziening 't Venster |
52.827 |
- |
- |
- |
52.827 |
- |
- |
52.827 |
- |
- |
52.827 |
- |
- |
52.827 |
- |
- |
52.827 |
105 |
Voorziening frictiekosten personeel |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
106 |
Voorziening liquidatie Permar Ws |
101.384 |
- |
- |
- |
101.384 |
- |
- |
101.384 |
- |
- |
101.384 |
- |
- |
101.384 |
- |
- |
101.384 |
111 |
Voorziening pensioenen vm bestuurders |
939.606 |
- |
- |
- |
939.606 |
- |
- |
939.606 |
- |
- |
939.606 |
- |
- |
939.606 |
- |
- |
939.606 |
Voorzieningen voor verplichtingen, verliezen en risico's |
|
1.285.268 |
0 |
0 |
0 |
1.285.268 |
0 |
0 |
1.285.268 |
0 |
0 |
1.285.268 |
0 |
0 |
1.285.268 |
200.000 |
0 |
1.485.268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34 |
Afkoop grafonderhoud 10/20 jaar - vz |
360.330 |
- |
91.570 |
158.646 |
293.254 |
133.650 |
75.559 |
351.345 |
137.860 |
76.036 |
413.169 |
142.133 |
78.751 |
476.551 |
146.042 |
81.510 |
541.083 |
101 |
Voorziening riolering (art. 44 lid 2) |
3.621.950 |
- |
- |
674.777 |
2.947.173 |
- |
300.000 |
2.647.173 |
- |
145.731 |
2.501.442 |
- |
187.899 |
2.313.543 |
- |
57.611 |
2.255.932 |
Door derden beklemde middelen met een specifieke aanwendingsrichting |
|
3.982.280 |
0 |
91.570 |
833.423 |
3.240.427 |
133.650 |
375.559 |
2.998.518 |
137.860 |
221.767 |
2.914.611 |
142.133 |
266.650 |
2.790.094 |
146.042 |
139.121 |
2.797.015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAAL VOORZIENINGEN |
|
5.267.549 |
- |
91.570 |
833.423 |
4.525.696 |
133.650 |
375.559 |
4.283.787 |
137.860 |
221.767 |
4.199.880 |
142.133 |
266.650 |
4.075.363 |
346.042 |
139.121 |
4.282.284 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAAL RESERVES EN VOORZIENINGEN |
|
47.287.482 |
10.166.678 |
1.653.510 |
7.884.269 |
51.223.401 |
2.158.215 |
1.391.089 |
51.990.527 |
1.877.213 |
908.626 |
52.959.114 |
1.413.481 |
876.146 |
53.496.449 |
1.578.915 |
976.194 |
54.099.170 |