Overzicht verloop bestemmingsreserve Verplaatsing buitensport Grou
BIJLAGE 3
01-jan
rente
storting
onttrekking
31-dec
5%
rente grond
kapitaallasten sportpark
Afschrijving
Rente
2008
1.833.625
20700
76.601
76.601
1.659.723
2009
1.659.723
82.986
20700
76.601
72.771
1.572.637
2010
1.572.637
78.632
20700
76.601
68.941
1.485.027
2011
1.485.027
74.251
20700
76.601
65.111
1.396.867
2012
1.396.867
69.843
20700
76.601
61.281
1.308.128
2013
1.308.128
65.406
20700
76.601
57.451
1.218.783
2014
1.218.783
60.939
20700
76.601
53.621
1.128.800
2015
1.128.800
56.440
20700
76.601
49.791
1.038.149
2016
1.038.149
51.907
20700
76.601
45.961
946.795
2017
946.795
47.340
20700
76.601
42.131
854.703
2018
854.703
42.735
20700
76.601
38.301
761.836
2019
761.836
38.092
20700
76.601
34.470
668.157
2020
668.157
33.408
20700
76.601
30.640
573.623
2021
573.623
28.681
20700
76.601
26.810
478.193
2022
478.193
23.910
20700
76.601
22.980
381.821
2023
381.821
19.091
20700
76.601
19.150
284.461
2024
284.461
14.223
20700
76.601
15.320
186.063
2025
186.063
9.303
20700
76.601
11.490
86.575
2026
86.575
4.329
20700
76.601
7.660
-14.057
