{"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:00296015","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296015","name":"Obec Horní Město","short_name":"Horní Město","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":597368},"amounts":{"revenue_approved":25712946,"revenue_adjusted":27336046,"revenue_actual":29513795.7,"expense_approved":25121469,"expense_adjusted":32574379,"expense_actual":28516785.04,"tax_revenue":23156530.73,"nontax_revenue":5326951.97,"capital_revenue":25894,"transfer_revenue":1004419,"current_expense":23204202.23,"capital_expense":5312582.81,"budget_balance":997010.66,"cash_current":25743971.51,"cash_previous":25654892.87},"ratios":{"revenue_execution":1.07966586,"expense_execution":0.87543603,"balance_to_revenue":0.03378117,"cash_to_expense":0.90276556,"cash_yoy":0.00347219,"capital_expense_share":0.1862967,"transfer_revenue_share":0.03403219},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296015/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296015"},"seo":{"slug":"horni-mesto","path":"/cz/municipalities/horni-mesto/"},"population":{"value":816,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25712946,"expenditure_czk":25121469,"financing_czk":-591477,"balance_czk":591477},{"stage":"revised","revenue_czk":27336046,"expenditure_czk":32574379,"financing_czk":5238333,"balance_czk":-5238333},{"stage":"actual","revenue_czk":29513795.7,"expenditure_czk":28516785.04,"financing_czk":-997010.66,"balance_czk":997010.66}],"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":[["5171",4715150],["5169",4240240],["5011",3195000],["6121",1865110],["5331",1774000],["5139",1244000],["5023",1117000],["5031",969500],["5154",593000],["5152",580000],["5365",520000],["6122",475000],["5362",430000],["5021",400000],["5032",376500],["5141",280000],["5156",274000],["5163",263000],["5229",263000],["5137",251000],["5151",208000],["5155",150000],["5499",150000],["5164",127040],["5194",90000],["5364",77000],["5223",72500],["5168",59000],["5323",55709],["5167",53000],["5329",51220],["5175",49000],["5321",40000],["5492",36000],["5162",20000],["5134",15500],["5038",15000],["5179",7500],["5132",6500],["5161",5000],["5173",3000],["5131",2000],["5136",2000],["5172",1000]],"economic_expenditure_total_czk":25121469,"economic_financing":[["8124",-1226664],["8115",635187]],"economic_financing_total_czk":-591477,"economic_revenue":[["1211",9000000],["1121",4100000],["1111",3100000],["2111",3078000],["1511",1000000],["2132",982500],["1345",760000],["2329",745110],["1113",540000],["1122",500000],["2449",484886],["2131",340000],["4112",255300],["2141",250000],["2324",230000],["1112",200000],["4122",57150],["1381",40000],["1341",20000],["1342",10000],["1361",10000],["1343",8000],["1335",1500],["1334",500]],"economic_revenue_total_czk":25712946,"purpose_expenditure":[["6171",4900000],["3612",3215110],["3113",1774000],["3722",1500000],["6112",1450000],["3639",1100000],["2219",1000000],["2341",1000000],["3519",1000000],["6399",950000],["2119",800000],["3412",790000],["3392",730000],["2212",600000],["2310",600000],["3399",560000],["3745",500000],["3631",450000],["3632",420000],["3723",410000],["6310",300000],["6320",230000],["5512",220000],["3419",150000],["4359",105500],["3429",94150],["6402",77000],["2292",55709],["2321",50000],["4349",30000],["4358",30000],["3613",20000],["3314",10000]],"purpose_expenditure_total_czk":25121469},"revised":{"economic_expenditure":[["6121",5779484.66],["5169",5603234],["5011",3574690],["5171",2865563.42],["5139",1963285.24],["5331",1874000],["5023",1154750],["6122",1093570],["5031",1092853],["5152",936000],["5365",912660],["5154",785450.3],["5362",474340],["5137",449733.8],["5032",418862],["5021",415061.37],["5229",402998],["5156",346900],["5163",298200],["5151",281000],["5141",265000],["5155",175000],["5499",150000],["5223",122500],["5194",108272],["5168",101015],["5134",100945],["5492",97000],["5364",73038],["5164",71528],["5366",71333],["5199",67414],["5175",66777],["5323",55709],["5167",51660],["5329",51220],["5162",45000],["5321",41600],["6342",32859],["5123",24000],["5166",18000],["5038",15000],["5132",10962.21],["5161",9700],["5179",8500],["5189",7000],["5173",3340],["5131",2000],["5136",2000],["5019",1321],["5172",1100],["5176",950]],"economic_expenditure_total_czk":32574379,"economic_financing":[["8115",6464997],["8124",-1226664]],"economic_financing_total_czk":5238333,"economic_revenue":[["1211",9000000],["1121",4100000],["1111",3100000],["2111",1896563.1],["2119",1181436.9],["1511",1137300],["2132",1109300],["1122",912000],["1345",760000],["2329",745110],["4116",586950],["1113",540000],["2449",484886],["2131",371500],["2324",310000],["4112",255300],["2141",250000],["1112",200000],["4122",99000],["2142",73000],["2310",68700],["4111",65000],["1387",40000],["1341",20000],["1342",10000],["1361",10000],["1343",8000],["1335",1500],["1334",500]],"economic_revenue_total_czk":27336046,"purpose_expenditure":[["3612",5402110],["6171",4884000],["3113",2836000],["3745",2335200],["3519",1529000],["3722",1500000],["6112",1500000],["6399",1377000],["3639",1332110],["2341",1075000],["2119",900241],["2219",790000],["3412",790000],["3392",730000],["2212",647000],["3631",620000],["2310",600000],["3399",600000],["5512",584800],["3723",470000],["3635",423500],["6310",300000],["6320",230000],["3419",220000],["4359",105500],["3429",100150],["3613",95000],["6402",73043.1],["3632",70000],["6114",67000],["1036",60500],["2292",55709],["2321",50000],["3330",50000],["3721",40000],["3713",32859],["4349",30000],["4358",30000],["5213",15766.9],["3726",12890],["3314",10000]],"purpose_expenditure_total_czk":32574379},"actual":{"economic_expenditure":[["5169",4375672.4],["6121",4186786.57],["5011",3513249.46],["5171",2462454.88],["5331",1874000],["5139",1638219.11],["5023",1154749],["6122",1092937.24],["5031",1092695],["5152",935824.71],["5365",912660],["5154",727971.2],["5362",473625],["5032",418185],["5137",404138.81],["5021",377176],["5229",351020],["5156",325217.71],["5163",292997.31],["5151",269238],["5141",236358.39],["5499",140820],["5223",122500],["5155",110944.9],["5168",100840.98],["5134",100053.81],["5492",89780],["5364",73038],["5366",71327.9],["5194",68462],["5199",66530.76],["5175",60238],["5323",55709],["5329",51220],["5162",44510.47],["5164",43186],["5321",41600],["5167",36306.11],["6342",32859],["5123",23958],["5166",17787],["5038",14335],["5179",8153.11],["5161",8008],["5189",7000],["5132",5192.21],["5173",1420],["5136",1332],["5019",1321],["5131",1127],["5172",1099],["5176",950]],"economic_expenditure_total_czk":28516785.04,"economic_financing":[["8115",6043770.63],["8118",-5825863.41],["8124",-1226664],["8901",11746.12]],"economic_financing_total_czk":-997010.66,"economic_revenue":[["1211",9483373],["1121",5077097.89],["1111",3460043.24],["1511",2160145.99],["2132",1201462.62],["2119",1181436.9],["2111",1110821],["1122",912660],["1345",727239],["1113",671112.13],["4116",585119],["2324",582551.12],["2449",484886.33],["2131",351678],["1112",330945.05],["4112",255300],["2141",192564],["1386",184980.21],["2310",111868],["4122",99000],["2142",73179],["1387",72497.03],["4111",65000],["3111",25894],["2460",24000],["1341",22234],["1343",21340],["1361",19738.46],["1342",8526],["2112",8175],["2329",4330],["1335",2142],["1381",1477.13],["1334",979.6]],"economic_revenue_total_czk":29513795.7,"purpose_expenditure":[["6171",4703668.97],["3612",4261260.02],["3113",2701856.76],["3745",2328285.78],["6112",1499910.11],["3519",1396672],["6399",1376285],["3722",1203968.41],["3639",1107912.92],["2341",1069228],["2119",795994.6],["2219",690805.26],["3392",689032.9],["3631",601667.86],["3412",560272.19],["2212",555839.59],["5512",523140.81],["3399",486267.2],["3723",391947.18],["6310",267230.7],["6320",228931],["3419",198222],["2310",122379],["4359",100500],["3429",98447.89],["3613",86233.76],["6402",73038],["1036",60500],["2292",55709],["3632",53184.68],["3330",50000],["6114",39727],["3713",32859],["3721",32264.65],["4349",27780],["5213",15766.9],["3726",12890],["3314",10000],["2321",7105.9]],"purpose_expenditure_total_czk":28516785.04}},"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."}}}}