{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00255467","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255467","name":"Město Hartmanice","short_name":"Hartmanice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":556181},"amounts":{"revenue_approved":51999000,"revenue_adjusted":68373078.48,"revenue_actual":69865453.77,"expense_approved":63044278.88,"expense_adjusted":68769798.09,"expense_actual":65157335.87,"tax_revenue":28511003.26,"nontax_revenue":27241924.17,"capital_revenue":212823,"transfer_revenue":13899703.34,"current_expense":52598737.57,"capital_expense":12558598.3,"budget_balance":4708117.9,"cash_current":38562822.49,"cash_previous":33801678.14},"ratios":{"revenue_execution":1.02182694,"expense_execution":0.94747022,"balance_to_revenue":0.06738835,"cash_to_expense":0.59184161,"cash_yoy":0.14085527,"capital_expense_share":0.19274266,"transfer_revenue_share":0.19894959},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255467/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255467"},"seo":{"slug":"hartmanice","path":"/cz/municipalities/hartmanice/"},"population":{"value":928,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":51999000,"expenditure_czk":63044278.88,"financing_czk":11045278.88,"balance_czk":-11045278.88},{"stage":"revised","revenue_czk":68373078.48,"expenditure_czk":68769798.09,"financing_czk":396719.61,"balance_czk":-396719.61},{"stage":"actual","revenue_czk":69865453.77,"expenditure_czk":65157335.87,"financing_czk":-4708117.9,"balance_czk":4708117.9}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["5171",17789000],["6121",10800000],["5011",6855000],["5169",6039000],["5155",4500000],["5331",2900000],["5154",2250000],["5031",2155000],["5365",1600000],["5023",1200000],["5139",1197000],["6123",1000000],["5032",828000],["5362",704000],["5163",635000],["5156",470000],["5213",210000],["5168",190000],["5222",160000],["5499",160000],["5138",150000],["5021",110000],["5179",100000],["5903",100000],["6130",100000],["5162",92000],["5137",90000],["5166",85000],["5167",80000],["5194",60000],["6125",60000],["5323",59472],["5134",50000],["5223",50000],["5132",48000],["5038",35000],["5136",25000],["5019",20000],["5229",20000],["5161",15000],["5175",15000],["5364",10806.88],["5039",10000],["5494",10000],["5041",5000],["5173",2000]],"economic_expenditure_total_czk":63044278.88,"economic_financing":[["8115",11045278.88]],"economic_financing_total_czk":11045278.88,"economic_revenue":[["2111",17040000],["1211",10500000],["1121",6000000],["2324",4890000],["1111",3600000],["2132",2965000],["1511",2000000],["1122",1500000],["1345",860000],["1113",800000],["4112",365000],["2112",357000],["1112",250000],["2141",240000],["1342",170000],["1386",130000],["3111",100000],["1387",60000],["1361",50000],["2133",50000],["2131",40000],["1341",27000],["1343",5000]],"economic_revenue_total_czk":51999000,"purpose_expenditure":[["3634",8620000],["2212",7230000],["6171",5240000],["1037",5000000],["3113",5000000],["3639",4100000],["3612",3450000],["1031",3300000],["2341",3000000],["6399",2200000],["3421",1615000],["6112",1520000],["2321",1500000],["3613",1430000],["3111",950000],["3722",850000],["3141",800000],["2310",792000],["4351",670000],["6320",600000],["5512",570000],["2219",525000],["3631",505000],["3392",440000],["3399",400000],["3725",400000],["3326",370000],["2141",280000],["3314",215000],["3511",210000],["3721",200000],["2143",175000],["3329",107000],["3635",100000],["3745",100000],["5213",100000],["3419",70000],["2221",65000],["3319",60000],["2292",59472],["3726",50000],["4359",50000],["6310",35000],["3749",25000],["3632",20000],["6402",10806.88],["2223",10000],["3341",10000],["6409",10000],["3312",5000]],"purpose_expenditure_total_czk":63044278.88},"revised":{"economic_expenditure":[["5171",17749000],["6121",12494000],["5011",7315000],["5169",7004000],["5155",5250000],["5331",2900000],["5154",2250000],["5031",2155000],["5365",1600000],["5139",1337776.46],["5023",1200000],["5362",1074000],["6123",1000000],["5032",828000],["5163",640000],["5336",604931.51],["5156",470000],["5137",311989.24],["6125",280000],["5213",210000],["5123",200000],["5222",191000],["5168",190000],["5499",160000],["5138",150000],["5021",133783],["5179",100000],["5903",100000],["6130",100000],["5162",92000],["5166",85000],["5167",80000],["5194",80000],["5323",59472],["5134",50000],["5223",50000],["5363",50000],["5132",48000],["5038",35000],["5136",25000],["5019",20000],["5229",20000],["5175",17368],["5161",16100],["5364",10806.88],["5039",10000],["5494",10000],["5041",5000],["5164",5000],["5173",2571]],"economic_expenditure_total_czk":68769798.09,"economic_financing":[["8115",396719.61]],"economic_financing_total_czk":396719.61,"economic_revenue":[["2111",22240000],["1211",11300000],["1121",6000000],["4171",4697118],["1111",4100000],["4113",3648568.43],["4213",3196464.54],["2132",3023000],["1511",2000000],["1122",1500000],["4122",1122906],["1345",860000],["4116",834346.51],["1113",800000],["4112",367800],["2112",357000],["1112",350000],["2322",318000],["1386",250000],["2141",240000],["2229",210000],["2324",190000],["1342",170000],["3113",168000],["1387",100000],["3111",100000],["1361",50000],["2133",50000],["2131",40000],["4111",32500],["1341",27000],["2211",25000],["1343",5000],["1335",375]],"economic_revenue_total_czk":68373078.48,"purpose_expenditure":[["3634",9320000],["2212",6630000],["6171",5700000],["3113",5612983.5],["1037",5000000],["2341",4200000],["3639",4100000],["3612",3950000],["1031",3700000],["6399",2570000],["3392",1840000],["3421",1695000],["6112",1520000],["2321",1300000],["3111",1251948.01],["5512",1220000],["3722",1050000],["3613",930000],["3141",800000],["2310",792000],["4351",690000],["6320",600000],["3631",505000],["3725",405000],["3399",400000],["2141",280000],["3721",250000],["5311",220000],["3314",215000],["2143",210000],["3511",210000],["3635",200000],["2219",175000],["3326",170000],["3329",137000],["3419",125000],["3341",110000],["3745",100000],["5213",100000],["2221",65000],["3319",60000],["6409",60000],["2292",59472],["3726",50000],["4359",50000],["6310",40000],["6114",30587.7],["3749",25000],["3632",20000],["6402",10806.88],["2223",10000],["3312",5000]],"purpose_expenditure_total_czk":68769798.09},"actual":{"economic_expenditure":[["5171",15613284.65],["6121",11247622.67],["5011",7357942],["5169",7348450.94],["5155",5233047.01],["5331",2900000],["5154",2360813.88],["5031",2013689],["5365",1519316],["5139",1199167.91],["5362",1122810.27],["5023",1118914],["6123",917400],["5032",758129],["5163",607561.2],["5336",604931.51],["5137",524791.38],["5222",298121],["5156",288514.85],["6125",218330.63],["5123",217182.51],["5213",210000],["5168",190891.6],["6130",155245],["5138",117969.88],["5166",110381.28],["5162",86630.22],["5194",84088.54],["5021",79043],["5499",70310],["5323",59472],["5167",58010],["5132",55505.28],["5223",50000],["5363",50000],["5179",42739],["5175",35018],["5038",30563],["5178",27878.4],["5172",23926.3],["5134",23445],["5136",20079.3],["6341",20000],["5164",16248],["5161",11395],["5364",10806.88],["5019",10619],["5321",8800],["5041",7384.78],["5199",6552],["5176",5112],["5039",3592],["5173",2595],["5192",2008],["5133",548],["5151",280],["5131",179]],"economic_expenditure_total_czk":65157335.87,"economic_financing":[["8115",-4761144.35],["8901",53026.45]],"economic_financing_total_czk":-4708117.9,"economic_revenue":[["2111",22633015.71],["1211",11891907.61],["1121",6362779.93],["4171",4697118],["1111",4340000.91],["4113",3648568.29],["4213",3196464.54],["2132",2930838.5],["1511",1844632.82],["1122",1439340],["4122",1122906],["1345",864521.9],["1113",841387.18],["4116",834346.51],["2229",429077],["1112",414817.4],["2112",394265],["4112",367800],["2322",315280],["2141",271230.16],["1386",231809.83],["2324",186927.2],["3113",168123],["1342",126380],["1387",90860.18],["3111",44700],["1361",37330],["2131",34849],["4111",32500],["2211",25000],["1341",22950],["2119",12253],["2212",4881],["2133",4307.6],["1381",1876.78],["1335",375.04],["1382",33.68]],"economic_revenue_total_czk":69865453.77,"purpose_expenditure":[["3634",9271575.85],["2212",6323038.79],["6171",5612325.27],["3113",5604709.07],["1037",4730998.19],["3639",4096640.3],["2341",3900726.55],["3612",3841783.58],["1031",3614818.91],["6399",2548402],["3421",1677143.48],["3392",1665286.44],["6112",1426362],["5512",1156281.29],["3111",1152457.12],["3722",1044938.02],["2321",906273.85],["3141",750806.54],["4351",687726],["2310",629904.43],["6320",526262],["3631",490327.19],["3725",403112.71],["3613",400857.65],["3399",377080.96],["2141",236841.08],["5311",218330.63],["3721",211801.9],["3511",210000],["2143",196901.85],["3314",187353.54],["3635",179264.5],["3419",122311.58],["3326",113930.41],["3329",109002.57],["3341",77760.65],["2219",68041.3],["2292",59472],["3745",56292.28],["2221",55374.01],["6409",51000],["4359",50000],["3726",36393.28],["6310",35663.2],["6114",30587.7],["6402",10806.88],["3312",368.32]],"purpose_expenditure_total_czk":65157335.87}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}