{"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:00543870","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00543870","name":"Obec Hamry nad Sázavou","short_name":"Hamry nad Sázavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595586},"amounts":{"revenue_approved":26657800,"revenue_adjusted":32598338.05,"revenue_actual":37901224.21,"expense_approved":54657800,"expense_adjusted":59442291.55,"expense_actual":48616977.85,"tax_revenue":32012586.65,"nontax_revenue":2226529.51,"capital_revenue":486450,"transfer_revenue":3175658.05,"current_expense":18099780.06,"capital_expense":30517197.79,"budget_balance":-10715753.64,"cash_current":39163941.68,"cash_previous":49879695.32},"ratios":{"revenue_execution":1.16267351,"expense_execution":0.81788532,"balance_to_revenue":-0.28272843,"cash_to_expense":0.80556101,"cash_yoy":-0.21483198,"capital_expense_share":0.6277066,"transfer_revenue_share":0.08378774},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00543870/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00543870"},"seo":{"slug":"hamry-nad-sazavou","path":"/cz/municipalities/hamry-nad-sazavou/"},"population":{"value":1567,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26657800,"expenditure_czk":54657800,"financing_czk":28000000,"balance_czk":-28000000},{"stage":"revised","revenue_czk":32598338.05,"expenditure_czk":59442291.55,"financing_czk":26843953.5,"balance_czk":-26843953.5},{"stage":"actual","revenue_czk":37901224.21,"expenditure_czk":48616977.85,"financing_czk":10715753.64,"balance_czk":-10715753.64}],"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":[["6349",28300000],["5171",5551000],["5169",4671000],["5011",3465000],["5331",1700000],["6121",1557520],["5023",1450000],["5031",1120000],["5154",905000],["5153",735000],["5139",572000],["5032",450000],["5137",430000],["5365",400000],["5499",360000],["5213",350000],["5222",295000],["5156",260000],["6130",250000],["5329",221280],["5163",220000],["6119",150000],["5168",133900],["5492",120000],["5021",107000],["5132",87500],["5151",70000],["6379",70000],["5162",63500],["5221",60000],["5321",60000],["5194",50000],["5362",50000],["6122",50000],["6125",50000],["5136",48000],["5134",40000],["5903",40000],["5167",30000],["5173",30000],["5038",20000],["5164",15000],["5229",15000],["5179",10000],["5175",9600],["5161",8000],["5138",5000],["5165",2500]],"economic_expenditure_total_czk":54657800,"economic_financing":[["8115",28000000]],"economic_financing_total_czk":28000000,"economic_revenue":[["1211",12000000],["1121",5500000],["1111",4000000],["1345",1200000],["1113",800000],["1511",600000],["2141",500000],["2132",415000],["4112",371800],["2111",365000],["1112",250000],["1122",200000],["1386",170000],["1334",90000],["1387",80000],["4111",30000],["1341",24000],["1344",20000],["1342",17000],["2131",15000],["1361",5000],["2119",3000],["2112",2000]],"economic_revenue_total_czk":26657800,"purpose_expenditure":[["2321",25520000],["2212",4000000],["2310",3511280],["6171",2936000],["3113",2792500],["3745",2075000],["6112",1818000],["3421",1729520],["3722",1700000],["3723",1150000],["5512",962000],["3392",939500],["2219",915000],["3639",870000],["3631",850000],["3726",400000],["6399",400000],["2292",350000],["4351",285500],["2229",200000],["6320",170000],["3419",156000],["3635",150000],["1031",140000],["3632",125000],["3399",80000],["3721",65000],["3349",60000],["3314",58000],["2141",45000],["3341",43500],["4359",40000],["5213",40000],["6114",31500],["3429",27000],["6310",20000],["1012",2500]],"purpose_expenditure_total_czk":54657800},"revised":{"economic_expenditure":[["6349",28769063],["5169",6188191],["5171",6109700],["5011",3482500],["6121",2088600],["5331",1700000],["5023",1450000],["5031",1157855],["5154",911000],["5153",729000],["5336",722730.55],["5139",715022],["6123",670000],["5032",462830],["5365",400000],["5499",360000],["5213",350000],["5137",339243],["5222",321000],["5156",285000],["5021",237358],["5163",222968],["5329",221280],["6130",200000],["5132",180028],["5168",161335],["5492",154300],["6119",136000],["5151",70000],["5162",65500],["5321",60000],["5173",50000],["5221",50000],["5362",50000],["6122",50000],["6125",50000],["5136",41000],["5903",40000],["5167",34600],["5038",20000],["5134",20000],["5164",15000],["5194",15000],["5909",14000],["5229",12000],["5123",11500],["5179",10000],["5223",10000],["5161",9727],["5175",9461],["5138",5000],["5165",2500],["5133",2000]],"economic_expenditure_total_czk":59442291.55,"economic_financing":[["8115",26843953.5]],"economic_financing_total_czk":26843953.5,"economic_revenue":[["1211",13000000],["1121",6200000],["1111",4700000],["4116",2646259.26],["1345",1200000],["2141",1030000],["1113",800000],["1511",780000],["2132",445000],["2111",390300],["4112",371800],["1112",250000],["1122",200000],["1386",170000],["4216",105098.79],["1334",90000],["1387",80000],["4111",32500],["1341",24000],["1344",20000],["4122",20000],["1342",17000],["2131",15000],["1361",5000],["2119",3000],["2112",2000],["1349",1380]],"economic_revenue_total_czk":32598338.05,"purpose_expenditure":[["2321",26354700],["2212",4000000],["2310",3741280],["3745",3555000],["3113",3515230.55],["6171",2936000],["6112",1818000],["3421",1776020],["3639",1760000],["3722",1700000],["5512",1386171],["3723",1150000],["3392",1054500],["2219",915000],["3631",850000],["3726",400000],["6399",400000],["2292",350000],["4351",305500],["2229",200000],["6320",170000],["3419",156000],["3635",150000],["1031",140000],["3632",125000],["3399",80000],["3721",65000],["3349",60000],["3314",58000],["4359",50000],["2141",45000],["3341",43500],["5213",40000],["6114",32890],["3429",27000],["6310",20000],["3749",10000],["1012",2500]],"purpose_expenditure_total_czk":59442291.55},"actual":{"economic_expenditure":[["6349",28765063],["5169",3759185.02],["5011",3003404],["5171",1941644.59],["5331",1700000],["5023",1420734],["5031",997774],["6121",905813.79],["5336",722730.55],["6123",663800],["5154",653573],["5153",413060],["5032",404839],["5139",399505.02],["5365",344820],["5499",315502],["5222",312500],["5329",215190],["5163",204403.5],["5021",196671],["5156",184998.24],["5132",146760.37],["5137",138025.51],["5168",136678.76],["6130",116950],["5492",113300],["5213",55383],["5151",53644],["6122",48000],["5173",40640],["5162",39540.93],["5221",30540],["5321",28217],["5136",21778.27],["6125",17571],["5909",14000],["5167",13416],["5194",13251.21],["5038",13197],["5123",10406],["5223",10000],["5362",8677],["5179",7571.78],["5175",6642],["5161",3559],["5165",2500],["5133",1518.31]],"economic_expenditure_total_czk":48616977.85,"economic_financing":[["8115",10715753.64]],"economic_financing_total_czk":10715753.64,"economic_revenue":[["1211",14440475.92],["1121",7726311.47],["1111",5295573.85],["4116",2646259.26],["1345",1253071],["2141",1144333.41],["1113",1021702.07],["1511",902085.84],["2111",529071.6],["1112",503713.44],["3111",486450],["2132",463261],["4112",371800],["1122",344820],["1386",281485.55],["1387",110331.45],["4216",105098.79],["1334",56734.5],["2324",50404.5],["4111",32500],["2131",26850],["1341",25440],["1342",23140],["4122",20000],["1344",15720],["1361",8280],["2321",6000],["2119",5000],["1381",2279.53],["2112",1609],["1349",1380],["1382",42.03]],"economic_revenue_total_czk":37901224.21,"purpose_expenditure":[["2321",26167961.8],["2310",3741259],["3113",3003514.46],["3745",2481928.77],["6171",2390043.83],["6112",1783115],["3639",1366244.96],["3722",1162764.15],["5512",1116960.81],["3392",868256.95],["3723",796582.07],["2219",640831.5],["3631",507399.8],["3421",407701.33],["2212",376315.75],["6399",344820],["4351",296149],["3726",274284.1],["6320",162459],["3419",135000],["3632",82217],["3399",71511.21],["2292",55383],["2229",51792.84],["3314",46669],["4359",42500],["3349",40183.07],["3341",37425.64],["2141",33250.8],["6114",32890],["3721",28907.51],["1031",20179],["3429",15000],["3635",14000],["3749",10000],["6310",8976.5],["1012",2500]],"purpose_expenditure_total_czk":48616977.85}},"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."}}}}