{"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:00265942","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265942","name":"Město Horní Jiřetín","short_name":"Horní Jiřetín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Most","municipality_code":567175},"amounts":{"revenue_approved":91848620.59,"revenue_adjusted":97976975.59,"revenue_actual":114502527.62,"expense_approved":87433910,"expense_adjusted":108618795.27,"expense_actual":94241725.18,"tax_revenue":99873776.57,"nontax_revenue":11811853.05,"capital_revenue":173000,"transfer_revenue":2643898,"current_expense":69790042.31,"capital_expense":24451682.87,"budget_balance":20260802.44,"cash_current":93151,"cash_previous":79881},"ratios":{"revenue_execution":1.16866771,"expense_execution":0.86763736,"balance_to_revenue":0.17694633,"cash_to_expense":0.00098843,"cash_yoy":0.16612211,"capital_expense_share":0.25945708,"transfer_revenue_share":0.0230903},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265942/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265942"},"seo":{"slug":"horni-jiretin","path":"/cz/municipalities/horni-jiretin/"},"population":{"value":2147,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":91848620.59,"expenditure_czk":87433910,"financing_czk":-4414710.59,"balance_czk":4414710.59},{"stage":"revised","revenue_czk":97976975.59,"expenditure_czk":108618795.27,"financing_czk":10641819.68,"balance_czk":-10641819.68},{"stage":"actual","revenue_czk":114502527.62,"expenditure_czk":94241725.18,"financing_czk":-20260802.44,"balance_czk":20260802.44}],"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":[["5169",19471000],["5171",16950000],["5011",7431903],["5154",6653565],["6121",5500002],["5139",4659500],["5331",3691141],["5229",2335000],["5031",2088273],["5155",1925001],["5321",1760000],["5023",1732440],["6119",1650000],["6122",1450001],["5499",1106000],["5151",1042081],["5213",895186],["5137",876900],["5032",833769],["5021",810500],["5156",632852],["5163",585000],["6379",500000],["5909",350000],["5223",300000],["6130",250000],["5162",230000],["5362",162294],["5166",160000],["5134",125000],["5138",120000],["5221",100000],["5336",100000],["5363",100000],["5903",100000],["5175",96000],["5194",95000],["5492",80000],["5167",75000],["6129",70000],["5172",50000],["5192",45000],["5168",35000],["5136",33000],["5038",30000],["5173",30000],["5161",25000],["5329",25000],["5179",20000],["5520",20000],["5132",12500],["5133",10000],["5131",5000],["6202",1],["6313",1]],"economic_expenditure_total_czk":87433910,"economic_financing":[["8115",-4414710.59]],"economic_financing_total_czk":-4414710.59,"economic_revenue":[["1211",23228544],["1511",22829584],["1121",11830208],["1111",8344384],["2132",5880000],["2111",4570001],["1356",3000000],["4213",2259846.59],["2451",1869159],["1385",1700000],["1113",1496128],["1112",992248],["2141",900000],["4112",752100],["2324",350000],["1386",250000],["1387",250000],["2460",200000],["4116",160997],["1341",115000],["1381",100000],["2229",100000],["2321",100000],["4122",100000],["2131",98419],["4111",95000],["1361",60000],["2119",60000],["3111",50000],["3121",50000],["4129",30000],["2112",10000],["3113",10000],["1334",5000],["2322",1001],["2329",1000],["2212",1]],"economic_revenue_total_czk":91848620.59,"purpose_expenditure":[["3639",17082295],["3612",8136415],["6171",7862680],["2219",7500001],["3113",5883466],["3722",5500000],["3723",5500000],["3745",5129605],["3392",3868150],["3419",2706716],["3613",2610801],["6112",2108519],["5311",1950000],["3729",1551771],["3429",1425000],["3412",1414000],["3631",1269482],["2221",895185],["3632",876920],["5512",750000],["3322",450000],["6320",440000],["3635",400000],["3321",355000],["3330",300000],["2143",177500],["2411",150000],["3725",150000],["6221",145000],["3421",140400],["3314",100000],["3726",100000],["5212",100000],["6399",100000],["6114",95000],["2223",70000],["6310",70000],["3399",60000],["5213",10000],["3511",3],["2144",1]],"purpose_expenditure_total_czk":87433910},"revised":{"economic_expenditure":[["5171",20598013],["5169",20405985],["6130",14209268],["5011",7877676],["5154",6591449],["6121",5304083],["5139",4468447],["5331",3691141],["6122",2649285],["5229",2324062],["5155",2285001],["5031",2211700],["5023",1784338],["5321",1760000],["6119",1525919],["5499",1106000],["5336",1104188],["5151",1042081],["5137",991900],["5213",895186],["5032",878565],["5021",810500],["5156",632852],["5163",585000],["6379",500000],["5909",350000],["5223",300000],["5162",230000],["5362",162294],["5166",160000],["5134",125000],["5138",120000],["5492",102678],["5363",100000],["5903",100000],["5194",78008],["5167",75000],["5175",71000],["6129",70000],["5172",50000],["5192",45000],["5168",35000],["5136",33000],["5364",31674.27],["5038",30000],["5173",30000],["5161",25000],["5329",25000],["5179",20000],["5132",12500],["5131",5000],["6202",1],["6313",1]],"economic_expenditure_total_czk":108618795.27,"economic_financing":[["8115",10641819.68]],"economic_financing_total_czk":10641819.68,"economic_revenue":[["1511",25925979],["1211",23228544],["1121",11830208],["1111",8344384],["2132",5880000],["2111",4570001],["1356",3413000],["4213",2259846.59],["2451",1869159],["1385",1700000],["1113",1496128],["4116",1448830],["1112",992248],["2141",900000],["4112",737000],["1387",581216],["4122",424500],["1386",409046],["2321",400000],["2324",350000],["2460",200000],["2322",119466],["1341",115000],["1381",100000],["2229",100000],["2131",98419],["4111",95000],["3121",93000],["3113",80000],["1361",60000],["2119",60000],["3111",50000],["4129",30000],["2112",10000],["1334",5000],["2329",1000],["2212",1]],"economic_revenue_total_czk":97976975.59,"purpose_expenditure":[["3639",30841563],["3612",13540658],["6171",8353680],["3113",6887654],["3745",5565499],["3722",5500000],["3723",5500000],["2219",5390001],["3392",4565643],["3613",4564882],["3419",2568370],["6112",2177959],["5311",1950000],["3412",1563284],["3729",1551771],["3429",1414062],["2221",895185],["3631",869482],["5512",842685],["3632",796920],["3322",650000],["6320",440000],["3321",355000],["3330",300000],["3635",275919],["2143",177500],["3725",150000],["3421",140400],["2411",120000],["3726",100000],["5212",100000],["6399",100000],["3314",95985],["6114",83000],["3399",70015],["6310",70000],["6402",31674.27],["2223",20000],["3511",3],["2144",1]],"purpose_expenditure_total_czk":108618795.27},"actual":{"economic_expenditure":[["5169",18616386.93],["5171",14107252.76],["6130",9729290],["6122",7547806.92],["5011",7363248.15],["6121",5539216.5],["5154",5113104.29],["5331",3691141],["5139",3154690.77],["5031",2136487.92],["5229",2085000],["5155",1857624],["5023",1784338],["5137",1664131.35],["5321",1566960],["5362",-1387824],["5336",1004188],["5499",982581.92],["5151",977440],["5213",861056.9],["5032",851347],["5021",827649.85],["6119",704576],["6379",594135],["5156",523319.4],["5163",454968.33],["5909",334108],["5223",300000],["6129",203679.45],["6123",132979],["5162",106664.91],["5492",101000],["5138",97916.34],["5166",88120],["5175",79207.47],["5172",71051],["5194",70015],["5134",52417.15],["5167",44462.9],["5364",31674.27],["5038",31632.76],["5173",29774],["5161",28203],["5363",20500],["5192",18480],["5179",15723.74],["5136",14718.2],["5329",8684],["5365",6302],["5131",4295]],"economic_expenditure_total_czk":94241725.18,"economic_financing":[["8118",-61500000],["8117",51546239.44],["8901",-7537848.19],["8115",-2769193.69]],"economic_financing_total_czk":-20260802.44,"economic_revenue":[["1511",49656757.6],["1211",22835312.61],["1121",12218533.6],["1111",8467486.09],["2132",5498142.6],["1356",2717028.83],["2111",2507783.96],["2451",1869158.87],["1113",1615686.3],["4116",1414898],["1387",859767.73],["2141",828033.62],["1112",796571.22],["4112",737000],["1386",445151.54],["2324",418352],["4122",394500],["2321",300000],["2460",121500],["2322",118465],["1341",112770],["2131",104647],["4111",97500],["3121",93000],["3113",80000],["1361",74485],["1385",67773.77],["2119",45770],["1381",3600.81],["1334",2600.5],["1335",192.8],["1382",58.17]],"economic_revenue_total_czk":114502527.62,"purpose_expenditure":[["3639",22778287.48],["3612",13540657.48],["6171",8289817.13],["3113",6791271.72],["2219",5215701.13],["3745",5135794.83],["3613",4564881.75],["3392",4539517.86],["3722",4485624.5],["3723",3475309.79],["3419",2568362.29],["6112",2160401.03],["5311",1917178.07],["3412",1563283.57],["3729",1485443.26],["6399",-1450118],["3429",1177606.32],["2221",861056.9],["5512",842684.44],["3631",784011.99],["3632",734858.56],["3322",551177.45],["6320",393868],["3321",353007.36],["3330",300000],["3635",267410],["2143",177500],["3421",137738.58],["3725",130223.13],["2411",108079.74],["6114",82417],["3314",78674.2],["3399",70015],["6310",61100.33],["6402",31674.27],["3726",16457.99],["2223",16000],["3312",3407],["3636",1343.03]],"purpose_expenditure_total_czk":94241725.18}},"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."}}}}