{"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:00265934","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265934","name":"Město Hora Svaté Kateřiny","short_name":"Hora Svaté Kateřiny","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Most","municipality_code":567167},"amounts":{"revenue_approved":19255797,"revenue_adjusted":25100444.4,"revenue_actual":21448705.97,"expense_approved":18771101,"expense_adjusted":28911234.86,"expense_actual":25271491.54,"tax_revenue":14195155.33,"nontax_revenue":4103218.56,"capital_revenue":24263,"transfer_revenue":3126069.08,"current_expense":18133982.95,"capital_expense":7137508.59,"budget_balance":-3822785.57,"cash_current":17366860.72,"cash_previous":20853166.04},"ratios":{"revenue_execution":0.85451499,"expense_execution":0.87410627,"balance_to_revenue":-0.17822919,"cash_to_expense":0.68721154,"cash_yoy":-0.1671835,"capital_expense_share":0.28243321,"transfer_revenue_share":0.14574628},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265934/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265934"},"seo":{"slug":"hora-svate-kateriny","path":"/cz/municipalities/hora-svate-kateriny/"},"population":{"value":475,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19255797,"expenditure_czk":18771101,"financing_czk":-484696,"balance_czk":484696},{"stage":"revised","revenue_czk":25100444.4,"expenditure_czk":28911234.86,"financing_czk":3810790.46,"balance_czk":-3810790.46},{"stage":"actual","revenue_czk":21448705.97,"expenditure_czk":25271491.54,"financing_czk":3822785.57,"balance_czk":-3822785.57}],"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",2662772],["5331",2599429],["5169",2559000],["5171",2195000],["5153",1223000],["5023",1200000],["6121",950000],["5154",680000],["5031",657000],["5139",556000],["5151",490000],["5021",385400],["5137",355000],["5032",352000],["5168",350000],["5362",303000],["5166",250000],["5163",231000],["5156",195000],["5162",100000],["5222",92000],["5141",80000],["5175",55000],["5194",50000],["5229",50000],["5167",30000],["5172",25000],["5134",17000],["5038",16500],["5164",16500],["5329",8500],["5132",7000],["5321",7000],["5161",5000],["5176",5000],["5903",5000],["6125",5000],["5131",1000],["5136",1000],["5365",1000]],"economic_expenditure_total_czk":18771101,"economic_financing":[["8124",-246000],["8115",-238696]],"economic_financing_total_czk":-484696,"economic_revenue":[["1211",6200000],["1121",3015000],["1111",2550000],["2111",1443300],["2132",1039550],["1511",720000],["2141",600000],["4121",554482],["1113",450000],["4216",450000],["4222",347270],["1345",259000],["4112",226200],["1112",200000],["4122",193200],["1122",150000],["1349",126000],["2321",110000],["2149",91045],["1381",90000],["4116",79140],["1361",74000],["2131",70000],["1386",55000],["3111",50000],["1387",30000],["1341",26300],["1343",24000],["1334",20000],["2112",5000],["1342",4000],["2119",1210],["2143",1100],["2324",1000]],"economic_revenue_total_czk":19255797,"purpose_expenditure":[["6171",4226000],["3612",2690000],["3113",2614429],["6112",1457000],["2219",1085000],["3745",972672],["3722",945000],["4222",911000],["5512",855000],["3631",620000],["2143",511000],["3319",370000],["6399",307000],["3399",305000],["3635",250000],["3613",235000],["6320",140000],["3519",72000],["3412",60000],["6310",48000],["2212",45000],["3314",20000],["3632",12000],["3341",8000],["3421",5000],["5213",5000],["6223",2000]],"purpose_expenditure_total_czk":18771101},"revised":{"economic_expenditure":[["6121",6774432],["5169",3819390],["5331",2599429],["5011",2475980.4],["5171",2325850],["6122",1241653],["5023",1172000],["5153",1072350],["5031",856668.59],["5154",781400],["5336",767326.4],["5362",653000],["5151",565600],["5139",512774],["5032",398422.41],["5021",320199.86],["6119",290400],["5137",286670],["5168",236000],["5156",234203.14],["5163",229500],["6123",218700],["5909",197150],["5166",153500],["5222",142000],["5162",99400],["5175",86776],["5141",79000],["5229",55000],["5194",50000],["5134",41400],["5167",35000],["5164",22100],["5321",22000],["5038",17600],["5172",17400],["5364",11515.46],["5329",8500],["5132",7000],["5161",5547],["5176",5000],["5219",5000],["5903",5000],["6125",5000],["5366",4797.6],["5365",1600],["5131",1000],["5136",1000]],"economic_expenditure_total_czk":28911234.86,"economic_financing":[["8115",4056790.46],["8124",-246000]],"economic_financing_total_czk":3810790.46,"economic_revenue":[["1211",6365000],["1121",3411930],["4216",2930500],["1111",2340000],["2111",2024345],["2132",1210550],["4116",1093067.4],["1511",720000],["2141",600000],["4121",554482],["2321",475500],["1113",450601],["4222",403840],["4213",369500],["1345",332549],["4122",264770],["4152",251150],["4112",226200],["1112",222350],["2324",143500],["1386",125000],["1349",123000],["2322",84000],["2131",70000],["1387",60000],["1361",54000],["3111",49500],["4111",32500],["1341",26300],["1343",21000],["1381",21000],["1334",20000],["1342",17000],["2112",5000],["2119",1210],["2143",1100]],"economic_revenue_total_czk":25100444.4,"purpose_expenditure":[["3113",8062887.4],["6171",4696000],["3612",2820000],["3745",2067672],["3631",1690000],["6112",1477000],["2219",1255000],["5512",1129760],["3722",945000],["2143",846000],["3613",705000],["6399",657000],["3399",652500],["3635",540400],["4222",441000],["3319",370000],["6320",140000],["3519",72000],["3314",70000],["3412",60000],["6310",48000],["2212",45000],["3419",40000],["6114",32500],["3632",12000],["6402",11515.46],["3421",10000],["3341",8000],["5213",5000],["6223",2000]],"purpose_expenditure_total_czk":28911234.86},"actual":{"economic_expenditure":[["6121",5917853.29],["5169",3049328.68],["5331",2599429],["5011",2289856.4],["5171",2066178.65],["5023",1162124],["6122",1130188.3],["5153",995272.92],["5336",767326.4],["5154",755556.49],["5031",743878],["5362",649989],["5151",546628],["5139",365882.55],["5032",307237],["5021",275238.6],["5168",227144.34],["5137",222007.89],["5909",192151],["5163",192059.83],["5156",154744.6],["5222",129876],["5166",117872.52],["6123",89467],["5162",81299.33],["5175",71868.72],["5194",31147.56],["5134",30491],["5141",19564.25],["5229",16740.2],["5321",15000],["5364",11515.46],["5167",9999],["5038",9366],["5329",6648],["5161",5378],["5219",5000],["5366",4797.6],["5164",2952],["5365",1600],["5132",833.96]],"economic_expenditure_total_czk":25271491.54,"economic_financing":[["8115",3486305.32],["8901",582007.58],["8124",-245527.33]],"economic_financing_total_czk":3822785.57,"economic_revenue":[["1211",6364445.97],["1121",3411891.84],["1111",2338870.29],["2111",2060099.91],["2132",1239309],["4116",1110067.4],["1511",674333.76],["4121",554482],["1113",450600.61],["2141",406043.67],["4213",369500],["4222",345610],["1345",331811],["4152",251149.68],["4122",236560],["4112",226200],["1112",222319.75],["2321",171081.97],["2324",139769.91],["1386",124284.91],["1349",113899.5],["1361",51672.53],["2131",49853.45],["1387",48713.59],["2322",33600],["4111",32500],["1341",24632],["3111",24263],["1343",18250],["1342",15372],["1334",3095.93],["2143",2760.65],["1381",961.65],["2112",700]],"economic_revenue_total_czk":21448705.97,"purpose_expenditure":[["3113",8053063.4],["6171",4022575.16],["3612",2719686.56],["3745",1789527.53],["3631",1677639.55],["6112",1465851.17],["2219",1195140.5],["3722",840122.25],["6399",649139],["3613",567204.55],["5512",558429.54],["2143",483998.65],["3399",387609.52],["3319",343955.33],["4222",213497.23],["6320",109812],["3519",72000],["3419",40000],["6114",31396.74],["6310",18547.4],["3314",13129],["6402",11515.46],["3412",3025],["2212",2750],["6223",1876]],"purpose_expenditure_total_czk":25271491.54}},"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."}}}}