{"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:00257770","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257770","name":"Město Horní Bříza","short_name":"Horní Bříza","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":558885},"amounts":{"revenue_approved":111518600,"revenue_adjusted":137607106.8,"revenue_actual":137213130.34,"expense_approved":120661310,"expense_adjusted":152987625.97,"expense_actual":131993157.07,"tax_revenue":96611107.64,"nontax_revenue":13400399.83,"capital_revenue":21111095,"transfer_revenue":6090527.87,"current_expense":100398321.71,"capital_expense":31594835.36,"budget_balance":5219973.27,"cash_current":93219787.39,"cash_previous":87225904.28},"ratios":{"revenue_execution":0.99713695,"expense_execution":0.86277015,"balance_to_revenue":0.03804281,"cash_to_expense":0.70624712,"cash_yoy":0.06871678,"capital_expense_share":0.23936722,"transfer_revenue_share":0.04438735},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257770/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257770"},"seo":{"slug":"horni-briza","path":"/cz/municipalities/horni-briza/"},"population":{"value":4052,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":111518600,"expenditure_czk":120661310,"financing_czk":9142710,"balance_czk":-9142710},{"stage":"revised","revenue_czk":137607106.8,"expenditure_czk":152987625.97,"financing_czk":15380519.17,"balance_czk":-15380519.17},{"stage":"actual","revenue_czk":137213130.34,"expenditure_czk":131993157.07,"financing_czk":-5219973.27,"balance_czk":5219973.27}],"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":[["5011",19550000],["5169",19086000],["5171",18700000],["6121",12730000],["5331",12700000],["5031",5050000],["5152",4150000],["5154",2495000],["5021",2355000],["5023",2200000],["5032",2122000],["5137",2020000],["5365",2000000],["6123",2000000],["5222",1600000],["6122",1565000],["5139",1415000],["5362",1040000],["5499",920000],["5168",890000],["5192",760000],["5151",725000],["5166",680000],["5156",560000],["5162",490000],["5163",430000],["5323",350000],["5167",345000],["6119",200000],["5175",180000],["5134",165000],["5172",160000],["5161",154000],["5136",117000],["5038",100000],["5153",100000],["5903",100000],["5179",76000],["5194",70000],["5132",50000],["6130",50000],["5364",35310],["5811",30000],["5329",26000],["5164",25000],["5019",20000],["5041",20000],["5173",20000],["5195",20000],["5221",10000],["5039",5000]],"economic_expenditure_total_czk":120661310,"economic_financing":[["8115",9442710],["8125",-300000]],"economic_financing_total_czk":9142710,"economic_revenue":[["1211",43340000],["1121",22010000],["1111",16540000],["2132",5858000],["1511",5088000],["1345",3900000],["1113",2680000],["2111",2322000],["1122",2000000],["4112",1866600],["4122",1400000],["1112",1240000],["2324",802000],["2141",500000],["1386",400000],["2142",300000],["1387",200000],["2212",200000],["2119",160000],["2131",150000],["4111",128000],["1341",120000],["1381",100000],["1344",70000],["4121",53000],["1361",30000],["1343",20000],["3111",20000],["1356",10000],["2139",6000],["2329",3000],["1334",2000]],"economic_revenue_total_czk":111518600,"purpose_expenditure":[["6171",30165000],["3722",13184000],["3113",10330000],["3613",9445000],["2212",6126000],["3111",5500000],["5311",4984000],["3612",4250000],["2219",4000000],["6112",3705000],["6399",3000000],["4351",2991000],["3639",2590000],["3314",2361000],["5512",1840000],["2321",1700000],["3429",1630000],["2310",1610000],["3631",1600000],["3319",1450000],["3412",1285000],["3421",1046000],["3745",990000],["3315",883000],["1031",836000],["3742",720000],["3632",700000],["6320",400000],["2292",350000],["3349",250000],["3635",200000],["6114",140000],["3399",125000],["5213",100000],["3341",50000],["6402",35310],["2341",25000],["5212",25000],["6310",20000],["2223",10000],["3525",10000]],"purpose_expenditure_total_czk":120661310},"revised":{"economic_expenditure":[["6121",25020000],["5171",21021998],["5169",21015202],["5011",20251264.27],["5331",11150000],["6130",7450000],["5031",5309000],["5362",4700000],["5152",3788000],["5021",2722048.05],["5154",2645000],["5365",2643690],["6123",2550000],["5032",2219000],["5023",2200000],["5137",2040000],["5336",1963002],["5139",1775421.65],["5222",1592000],["6122",1315000],["5151",1020000],["6125",970000],["5499",921000],["5168",890000],["5192",817000],["5166",780000],["5156",545000],["5163",530000],["5162",490000],["6119",370000],["5167",365000],["5323",318516],["5134",200000],["5175",188880],["5172",160000],["5161",154000],["5136",117000],["5038",100000],["5903",100000],["5153",85000],["5164",85000],["5179",76000],["5194",69000],["5132",60000],["5364",35310],["5811",30000],["5329",26000],["5173",25294],["5019",20000],["5041",20000],["5195",20000],["5221",15000],["5123",9000],["5039",5000]],"economic_expenditure_total_czk":152987625.97,"economic_financing":[["8115",15680519.17],["8125",-300000]],"economic_financing_total_czk":15380519.17,"economic_revenue":[["1211",43340000],["1121",22010000],["3111",21020000],["1111",16540000],["2132",5858000],["1511",5088000],["1345",3900000],["2111",3302000],["1113",2680000],["1122",2643690],["4116",2128700.8],["4112",1857600],["4122",1722522],["1112",1240000],["2324",802000],["2142",507150],["4216",507150],["2141",500000],["1386",400000],["1387",200000],["2212",200000],["2119",160000],["2131",150000],["4222",150000],["2322",130000],["4111",130000],["1341",120000],["1381",100000],["1344",70000],["4121",57260],["1361",30000],["1343",20000],["4171",13660],["1356",10000],["2321",8374],["2139",6000],["2329",3000],["1334",2000]],"economic_revenue_total_czk":137607106.8,"purpose_expenditure":[["6171",31528264.27],["3613",19984000],["3722",13584000],["3639",11340000],["3113",10181864],["3111",7861138],["6399",7288690],["2219",6000000],["5311",5129000],["3612",4350000],["3314",3728000],["6112",3705000],["3412",3635000],["2212",3426000],["2321",3200000],["4351",3001000],["5512",2054845],["3631",1830000],["3429",1630000],["3319",1450000],["3421",1066000],["3632",1040000],["3745",990000],["3315",883000],["1031",836000],["3742",720000],["6320",500000],["2310",410000],["3634",320000],["2292",318516],["3349",250000],["3635",200000],["6114",141998.7],["3399",125000],["5213",100000],["3341",50000],["6402",35310],["2341",25000],["5212",25000],["6310",20000],["2223",10000],["3525",10000],["3549",5000]],"purpose_expenditure_total_czk":152987625.97},"actual":{"economic_expenditure":[["6121",21784907.32],["5169",19175054.48],["5011",18513189],["5171",17996443.07],["5331",11150000],["6130",6448680],["5031",4952844],["5362",3233675],["5365",2643690],["5021",2311015],["5152",2229969],["5023",2000416],["5032",1943726],["5336",1937501.8],["5137",1666748.03],["5222",1578000],["6123",1356932],["5154",1312511.08],["5139",1181719.44],["6125",937218.88],["6122",901562.86],["5192",812352],["5499",759821.5],["5151",710405],["5168",692267.25],["5166",602158.7],["5163",465920.8],["5162",437897.17],["5156",407282.8],["5323",318516],["5167",315826.01],["5134",181689.68],["6119",165534.3],["5172",133160.05],["5175",115338.78],["5136",110187.6],["5164",81776],["5038",77571],["5161",72480],["5132",54751.18],["5194",40334],["5364",35305.88],["5179",30189.67],["5329",26000],["5153",21012.47],["5173",18477],["5221",15000],["5811",13431.26],["5041",11263.91],["5123",8966.1],["5019",1822],["5039",616]],"economic_expenditure_total_czk":131993157.07,"economic_financing":[["8115",-5693564.37],["8901",773909.84],["8125",-300318.74]],"economic_financing_total_czk":-5219973.27,"economic_revenue":[["1211",41567218.44],["1121",22220709.24],["3111",21111095],["1111",15570722.52],["2132",6144151.37],["1511",4648209.44],["1345",4188458.79],["2111",3468957.76],["1113",2940104.13],["1122",2643690],["4116",2128340.8],["4112",1857600],["4122",1697022],["1112",1449016.29],["2141",1241138.04],["2324",1156497.36],["1386",809382.76],["2142",507150],["1387",317334.96],["2131",293202],["2212",267133.74],["2119",150564.63],["4222",150000],["2322",137781],["4111",130000],["1341",118022],["1343",67328],["4121",57260],["4216",57150],["1361",43530],["2329",19239.93],["1356",15168.49],["4171",13155.07],["2321",8374],["1381",6689.31],["2139",6210],["1334",5080.8],["1382",391.27],["1335",51.2]],"economic_revenue_total_czk":137213130.34,"purpose_expenditure":[["6171",27969013.59],["3613",17773089.86],["3722",13125058.42],["3113",10090013.84],["3639",9754249.01],["3111",7475229.43],["2219",5866452.88],["6399",5843446],["5311",4731094.76],["3612",3657515.47],["6112",3140018],["3314",2878534.92],["2321",2584080.08],["4351",2571747.04],["3412",2416157.8],["2212",2287639.97],["3429",1612239.18],["3319",1189684.12],["3632",985911.68],["3421",776759.85],["5512",760285.95],["1031",756998.2],["3631",715176.89],["3315",536859.76],["3745",529430.65],["6320",447718],["2292",318516],["3634",310728],["3349",249984],["2310",177758.69],["6114",141990.95],["3742",112850],["3399",79201],["6402",35305.88],["3341",26063.4],["2341",25000],["6310",16726.8],["3525",10000],["5212",9627],["3549",5000]],"purpose_expenditure_total_czk":131993157.07}},"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."}}}}