{"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:00277878","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277878","name":"OBEC HORNÍ MARŠOV","short_name":"HORNÍ MARŠOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579262},"amounts":{"revenue_approved":31189200,"revenue_adjusted":44273000,"revenue_actual":46633591.29,"expense_approved":29913200,"expense_adjusted":40442610,"expense_actual":37281753.52,"tax_revenue":27023831.58,"nontax_revenue":7754155.35,"capital_revenue":4642684,"transfer_revenue":7212920.36,"current_expense":34349800.14,"capital_expense":2931953.38,"budget_balance":9351837.77,"cash_current":8629814.72,"cash_previous":4506606.25},"ratios":{"revenue_execution":1.05331898,"expense_execution":0.92184341,"balance_to_revenue":0.20053866,"cash_to_expense":0.23147556,"cash_yoy":0.91492539,"capital_expense_share":0.07864312,"transfer_revenue_share":0.1546722},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277878/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277878"},"seo":{"slug":"horni-marsov","path":"/cz/municipalities/horni-marsov/"},"population":{"value":927,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31189200,"expenditure_czk":29913200,"financing_czk":-1276000,"balance_czk":1276000},{"stage":"revised","revenue_czk":44273000,"expenditure_czk":40442610,"financing_czk":-3830390,"balance_czk":3830390},{"stage":"actual","revenue_czk":46633591.29,"expenditure_czk":37281753.52,"financing_czk":-9351837.77,"balance_czk":9351837.77}],"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",5435000],["5171",5205000],["5169",4505000],["5331",2000000],["5154",1720000],["5139",1623000],["5031",1592500],["5152",1527000],["5023",935000],["6121",600000],["5032",573300],["5221",437000],["5137",436200],["5163",380000],["5021",329500],["5499",300000],["5329",290000],["5156",275000],["5222",230000],["5162",175000],["5151",169000],["5141",130000],["5168",120000],["5321",120000],["5173",110000],["5166",100000],["5362",100000],["5492",86400],["5167",80000],["5175",80000],["5132",37000],["5194",37000],["5038",30000],["5223",30000],["5229",25000],["5161",22000],["5134",12000],["5019",10000],["5136",10000],["5164",10000],["5364",9470],["5901",6330],["5339",5500],["5192",5000]],"economic_expenditure_total_czk":29913200,"economic_financing":[["8124",-1276000]],"economic_financing_total_czk":-1276000,"economic_revenue":[["1211",10000000],["1121",5450000],["2132",4050000],["1111",3900000],["1511",3100000],["2111",1500000],["1113",750000],["4112",649200],["1342",600000],["1345",250000],["2324",210000],["1112",200000],["1361",160000],["2131",105000],["1386",87000],["2141",55000],["1381",43000],["1341",40000],["1387",40000]],"economic_revenue_total_czk":31189200,"purpose_expenditure":[["6171",7544000],["3612",4225000],["3745",4166900],["3113",3420000],["2212",2100000],["6112",1312900],["3319",1252000],["5512",1231600],["3613",780000],["3639",780000],["3631",720000],["3722",700000],["2143",340000],["3322",280000],["3419",215000],["4351",210000],["6310",140000],["5311",100000],["6399",100000],["3632",60000],["3314",50000],["3349",50000],["5213",50000],["6114",40000],["3721",20000],["3399",10000],["6402",9470],["6409",6330]],"purpose_expenditure_total_czk":29913200},"revised":{"economic_expenditure":[["5171",9295060],["5011",5435000],["5169",5039930],["5331",2000000],["5154",1720000],["5139",1625000],["5031",1608750],["5152",1527000],["5137",1509900],["6121",1320000],["5023",1000000],["5365",838740],["5362",820000],["6122",802000],["5336",729410],["5032",579150],["5499",500000],["5221",450000],["5021",390500],["5163",380000],["5151",369000],["5329",290000],["5156",275000],["5222",250000],["5492",247200],["5168",220000],["5162",175000],["5138",160000],["5141",130000],["5321",120000],["5173",110000],["5166",100000],["5167",80000],["5175",80000],["5223",50000],["5194",40000],["5132",37000],["5038",30000],["5229",25000],["5161",22000],["5134",12000],["5019",10000],["5136",10000],["5164",10000],["5364",9470],["5339",5500],["5192",5000]],"economic_expenditure_total_czk":40442610,"economic_financing":[["8124",-5740930],["8115",1409000],["8901",501540]],"economic_financing_total_czk":-3830390,"economic_revenue":[["1211",10583000],["1121",5300000],["3111",4596880],["2132",4100000],["1111",3900000],["4216",3426010],["1511",2700000],["2111",1995530],["4213",1727340],["4116",1293860],["1122",838740],["1342",733110],["1113",731000],["4112",649200],["1112",303200],["2324",250000],["1361",222950],["1386",207690],["1345",172000],["2131",105000],["2322",95200],["1387",81300],["4121",54000],["2112",53040],["2212",40000],["1341",38700],["4111",32500],["4122",30000],["1343",12750]],"economic_revenue_total_czk":44273000,"purpose_expenditure":[["6171",7863930],["3612",5832700],["3745",5366900],["3113",4749410],["2212",3300000],["5512",2386100],["6399",1658740],["3319",1452000],["6112",1400000],["3631",1120000],["3322",1070060],["3722",1060000],["3613",780000],["3639",780000],["2143",340000],["3419",235000],["4351",210000],["6310",140000],["2219",120000],["3349",100000],["3635",100000],["5311",100000],["3314",63300],["3632",60000],["5213",50000],["6114",40000],["3399",35000],["3721",20000],["6402",9470]],"purpose_expenditure_total_czk":40442610},"actual":{"economic_expenditure":[["5171",6979953.14],["5169",5357811.89],["5011",5263087],["5331",2000000],["6122",1854048.7],["5152",1578041.23],["5031",1518897],["5139",1353249.23],["5154",1296305.52],["5023",986137],["5365",841240],["5362",824167],["6121",816924.58],["5137",806392.99],["5336",729410.95],["5032",565156],["5021",477426],["5151",458517],["5222",434590],["5163",419955],["5499",360783],["5492",289080],["5221",283240],["5162",273194.06],["5168",221788.66],["5156",205853],["5138",156100.33],["6125",146260],["5173",126370],["6129",98990.1],["5329",80640],["5166",78408],["5141",56914.36],["5134",54991.21],["5223",44500],["5194",38773],["5167",36323.11],["5321",32074],["5161",23925],["5038",22206],["5175",20780],["6111",15730],["5164",15639.99],["5179",15130.47],["5364",9461],["5136",6871],["5339",5500],["5132",917]],"economic_expenditure_total_czk":37281753.52,"economic_financing":[["8124",-5736918.73],["8115",-4047082.47],["8901",432163.43]],"economic_financing_total_czk":-9351837.77,"economic_revenue":[["1211",10670156.72],["1121",5718661.48],["3111",4642684],["2132",4530155],["1111",3995948.75],["4216",3426012.7],["1511",3153193.93],["2111",2539439.9],["4213",1727343.72],["4116",1293863.94],["1122",838740],["1113",755377.4],["1342",749883],["4112",649200],["1112",372655.24],["2324",258054.9],["1361",224560],["1386",208321.46],["1345",194246],["2322",142854],["2131",115897],["1387",81650.49],["2212",67332],["2112",65280],["4121",54000],["1341",38734],["4111",32500],["2321",30476],["4122",30000],["1343",12750],["1334",6966.99],["2119",3594],["1381",1621.72],["2133",1000],["1335",364.4],["2141",72.55]],"economic_revenue_total_czk":46633591.29,"purpose_expenditure":[["6171",7372595.45],["3612",6202334.78],["3745",5023349.92],["3113",4443423.45],["2212",3125824.47],["5512",2208964.57],["6399",1654867],["6112",1345485],["3319",1322968.24],["3722",947626.81],["3639",887235.72],["3631",697405.55],["3613",400706.79],["2143",293084.35],["3419",282413.75],["4351",205000],["3322",180904.02],["3349",132013.75],["2219",118338],["6310",114956.36],["5213",75504],["3632",70334.46],["3314",58600],["6114",37794.46],["3399",29643],["5311",22204],["3721",10559.62],["6402",9461],["3341",8155]],"purpose_expenditure_total_czk":37281753.52}},"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."}}}}