{
  "authorityName": "מועצה מקומית מג'דל שמס",
  "reportYear": 2023.0,
  "amountUnits": "אלפי ש\"ח",
  "totalAssets": 40408.0,
  "totalLiabilitiesAndFunds": 40408.0,
  "totalBudgetReceipts": 102087.0,
  "totalBudgetPayments": 102453.0,
  "balanceSheetLineItems": [
    {
      "section": "נכסים",
      "lineLabel": "נכסים נזילים - קופה ובנקים",
      "currentYearAmount": 8770.0,
      "priorYearAmount": 8536.0
    },
    {
      "section": "נכסים",
      "lineLabel": "מזומנים מיועדים לשימוש בתי ספר",
      "currentYearAmount": 1246.0,
      "priorYearAmount": 303.0
    },
    {
      "section": "נכסים",
      "lineLabel": "הכנסות מתוקצבות שטרם נגבו",
      "currentYearAmount": 5035.0,
      "priorYearAmount": 7731.0
    },
    {
      "section": "נכסים",
      "lineLabel": "חייבים - תשלומים לא מתוקצבים",
      "currentYearAmount": 450.0,
      "priorYearAmount": 328.0
    },
    {
      "section": "נכסים",
      "lineLabel": "השקעות במימון קרנות בלתי מתוקצבות",
      "currentYearAmount": 900.0,
      "priorYearAmount": 779.0
    },
    {
      "section": "נכסים",
      "lineLabel": "השקעות במימון קרנות מתוקצבות",
      "currentYearAmount": 10519.0,
      "priorYearAmount": 10519.0
    },
    {
      "section": "נכסים",
      "lineLabel": "עודף לתחילת השנה",
      "currentYearAmount": -15.0,
      "priorYearAmount": null
    },
    {
      "section": "נכסים",
      "lineLabel": "גרעון בשנת הדוח",
      "currentYearAmount": 366.0,
      "priorYearAmount": null
    },
    {
      "section": "נכסים",
      "lineLabel": "גרעונות סופיים בתב\"רים שהסתיימו",
      "currentYearAmount": 10253.0,
      "priorYearAmount": 10253.0
    },
    {
      "section": "נכסים",
      "lineLabel": "גרעונות זמניים בתב\"רים, נטו",
      "currentYearAmount": 2884.0,
      "priorYearAmount": 7566.0
    },
    {
      "section": "התחייבויות",
      "lineLabel": "משיכות יתר בבנקים",
      "currentYearAmount": 3692.0,
      "priorYearAmount": 2826.0
    },
    {
      "section": "התחייבויות",
      "lineLabel": "הוצאות מתוקצבות שטרם שולמו",
      "currentYearAmount": 20632.0,
      "priorYearAmount": 25348.0
    },
    {
      "section": "התחייבויות",
      "lineLabel": "בתי ספר זכאים בגין נכסים נזילים",
      "currentYearAmount": 1246.0,
      "priorYearAmount": 303.0
    },
    {
      "section": "התחייבויות",
      "lineLabel": "תקבולים לא מתוקצבים - פקדונות והכנסות מראש",
      "currentYearAmount": 610.0,
      "priorYearAmount": 742.0
    },
    {
      "section": "התחייבויות",
      "lineLabel": "קרן לעבודות פיתוח ואחרות",
      "currentYearAmount": 2805.0,
      "priorYearAmount": 5479.0
    },
    {
      "section": "התחייבויות",
      "lineLabel": "קרנות בלתי מתוקצבות אחרות",
      "currentYearAmount": 904.0,
      "priorYearAmount": 783.0
    },
    {
      "section": "התחייבויות",
      "lineLabel": "קרנות מתוקצבות",
      "currentYearAmount": 10519.0,
      "priorYearAmount": 10519.0
    },
    {
      "section": "התחייבויות",
      "lineLabel": "גרעון לתחילת השנה",
      "currentYearAmount": null,
      "priorYearAmount": -475.0
    },
    {
      "section": "התחייבויות",
      "lineLabel": "סכומים שנתקבלו להקטנת גרעונות",
      "currentYearAmount": null,
      "priorYearAmount": 475.0
    },
    {
      "section": "התחייבויות",
      "lineLabel": "עודף בשנת הדוח",
      "currentYearAmount": null,
      "priorYearAmount": 15.0
    }
  ],
  "budgetReceiptsByChapter": [
    {
      "chapterNumber": "11",
      "chapterName": "מיסים",
      "budgetAmount": 18502.0,
      "actualCurrentYear": 17567.0,
      "actualPriorYear": 17496.0
    },
    {
      "chapterNumber": "12",
      "chapterName": "אגרות",
      "budgetAmount": 201.0,
      "actualCurrentYear": 164.0,
      "actualPriorYear": 232.0
    },
    {
      "chapterNumber": "19",
      "chapterName": "מענקים כלליים ומיוחדים",
      "budgetAmount": 20217.0,
      "actualCurrentYear": 20298.0,
      "actualPriorYear": 22530.0
    },
    {
      "chapterNumber": "21",
      "chapterName": "תברואה",
      "budgetAmount": 918.0,
      "actualCurrentYear": 817.0,
      "actualPriorYear": 496.0
    },
    {
      "chapterNumber": "22",
      "chapterName": "שמירה וביטחון",
      "budgetAmount": 988.0,
      "actualCurrentYear": 750.0,
      "actualPriorYear": 356.0
    },
    {
      "chapterNumber": "23",
      "chapterName": "תכנון ובנין העיר",
      "budgetAmount": 1150.0,
      "actualCurrentYear": 1252.0,
      "actualPriorYear": 1085.0
    },
    {
      "chapterNumber": "24",
      "chapterName": "נכסים ציבוריים",
      "budgetAmount": 430.0,
      "actualCurrentYear": 421.0,
      "actualPriorYear": null
    },
    {
      "chapterNumber": "26",
      "chapterName": "שרותים עירוניים שונים",
      "budgetAmount": 97.0,
      "actualCurrentYear": 130.0,
      "actualPriorYear": 128.0
    },
    {
      "chapterNumber": "31",
      "chapterName": "חינוך",
      "budgetAmount": 24796.0,
      "actualCurrentYear": 23360.0,
      "actualPriorYear": 19487.0
    },
    {
      "chapterNumber": "32",
      "chapterName": "תרבות",
      "budgetAmount": 981.0,
      "actualCurrentYear": 763.0,
      "actualPriorYear": 555.0
    },
    {
      "chapterNumber": "34",
      "chapterName": "רווחה",
      "budgetAmount": 9667.0,
      "actualCurrentYear": 7705.0,
      "actualPriorYear": 7106.0
    },
    {
      "chapterNumber": "43",
      "chapterName": "נכסים",
      "budgetAmount": 12.0,
      "actualCurrentYear": 19.0,
      "actualPriorYear": 18.0
    },
    {
      "chapterNumber": "46",
      "chapterName": "חשמל",
      "budgetAmount": 27745.0,
      "actualCurrentYear": 27244.0,
      "actualPriorYear": 24685.0
    },
    {
      "chapterNumber": "5",
      "chapterName": "תקבולים בלתי רגילים",
      "budgetAmount": 1851.0,
      "actualCurrentYear": 1597.0,
      "actualPriorYear": 1648.0
    }
  ],
  "budgetPaymentsByChapter": [
    {
      "chapterNumber": "61",
      "chapterName": "מנהל כללי",
      "budgetAmount": 5712.0,
      "actualCurrentYear": 5720.0,
      "actualPriorYear": 5238.0
    },
    {
      "chapterNumber": "62",
      "chapterName": "מנהל כספי",
      "budgetAmount": 2797.0,
      "actualCurrentYear": 2672.0,
      "actualPriorYear": 2600.0
    },
    {
      "chapterNumber": "63",
      "chapterName": "הוצאות מימון",
      "budgetAmount": 567.0,
      "actualCurrentYear": 531.0,
      "actualPriorYear": 436.0
    },
    {
      "chapterNumber": "64",
      "chapterName": "פרעון מלוות (למעט ביוב)",
      "budgetAmount": 3439.0,
      "actualCurrentYear": 3466.0,
      "actualPriorYear": 3347.0
    },
    {
      "chapterNumber": "71",
      "chapterName": "תברואה",
      "budgetAmount": 8421.0,
      "actualCurrentYear": 8457.0,
      "actualPriorYear": 7377.0
    },
    {
      "chapterNumber": "72",
      "chapterName": "שמירה וביטחון",
      "budgetAmount": 1846.0,
      "actualCurrentYear": 1588.0,
      "actualPriorYear": 1059.0
    },
    {
      "chapterNumber": "73",
      "chapterName": "תכנון ובנין העיר",
      "budgetAmount": 2625.0,
      "actualCurrentYear": 2567.0,
      "actualPriorYear": 2819.0
    },
    {
      "chapterNumber": "74",
      "chapterName": "נכסים ציבוריים",
      "budgetAmount": 2987.0,
      "actualCurrentYear": 2935.0,
      "actualPriorYear": 2634.0
    },
    {
      "chapterNumber": "75",
      "chapterName": "חגיגות, מבצעים ואירועים",
      "budgetAmount": 100.0,
      "actualCurrentYear": 42.0,
      "actualPriorYear": 136.0
    },
    {
      "chapterNumber": "76",
      "chapterName": "שרותים עירוניים שונים",
      "budgetAmount": 163.0,
      "actualCurrentYear": 136.0,
      "actualPriorYear": 100.0
    },
    {
      "chapterNumber": "77",
      "chapterName": "פיתוח כלכלי",
      "budgetAmount": 90.0,
      "actualCurrentYear": 84.0,
      "actualPriorYear": 17.0
    },
    {
      "chapterNumber": "81",
      "chapterName": "חינוך",
      "budgetAmount": 30491.0,
      "actualCurrentYear": 28704.0,
      "actualPriorYear": 24038.0
    },
    {
      "chapterNumber": "82",
      "chapterName": "תרבות",
      "budgetAmount": 2137.0,
      "actualCurrentYear": 1847.0,
      "actualPriorYear": 1352.0
    },
    {
      "chapterNumber": "83",
      "chapterName": "בריאות",
      "budgetAmount": 39.0,
      "actualCurrentYear": 34.0,
      "actualPriorYear": 51.0
    },
    {
      "chapterNumber": "84",
      "chapterName": "רווחה",
      "budgetAmount": 12749.0,
      "actualCurrentYear": 10569.0,
      "actualPriorYear": 9786.0
    },
    {
      "chapterNumber": "85",
      "chapterName": "דת",
      "budgetAmount": 30.0,
      "actualCurrentYear": 23.0,
      "actualPriorYear": 45.0
    },
    {
      "chapterNumber": "91",
      "chapterName": "מים",
      "budgetAmount": 8.0,
      "actualCurrentYear": 6.0,
      "actualPriorYear": 2.0
    },
    {
      "chapterNumber": "93",
      "chapterName": "נכסים",
      "budgetAmount": 440.0,
      "actualCurrentYear": 502.0,
      "actualPriorYear": 413.0
    },
    {
      "chapterNumber": "96",
      "chapterName": "חשמל",
      "budgetAmount": 22725.0,
      "actualCurrentYear": 22928.0,
      "actualPriorYear": 23319.0
    },
    {
      "chapterNumber": "97",
      "chapterName": "מפעל הביוב (כולל פרעון מלוות)",
      "budgetAmount": 400.0,
      "actualCurrentYear": 401.0,
      "actualPriorYear": 464.0
    },
    {
      "chapterNumber": "99",
      "chapterName": "תשלומים בלתי רגילים",
      "budgetAmount": 9789.0,
      "actualCurrentYear": 9241.0,
      "actualPriorYear": 10574.0
    }
  ]
}