{"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:00480002","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00480002","name":"Město Horní Blatná","short_name":"Horní Blatná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555169},"amounts":{"revenue_approved":14709698,"revenue_adjusted":18009283.59,"revenue_actual":17490375.22,"expense_approved":14949611,"expense_adjusted":22646786.59,"expense_actual":19795159.37,"tax_revenue":9471166.97,"nontax_revenue":1919822.66,"capital_revenue":2714300,"transfer_revenue":3385085.59,"current_expense":17944004.47,"capital_expense":1851154.9,"budget_balance":-2304784.15,"cash_current":2288191.83,"cash_previous":4591215.98},"ratios":{"revenue_execution":0.97118662,"expense_execution":0.87408248,"balance_to_revenue":-0.13177443,"cash_to_expense":0.1155935,"cash_yoy":-0.50161529,"capital_expense_share":0.09351553,"transfer_revenue_share":0.19353991},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00480002/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00480002"},"seo":{"slug":"horni-blatna","path":"/cz/municipalities/horni-blatna/"},"population":{"value":355,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14709698,"expenditure_czk":14949611,"financing_czk":239913,"balance_czk":-239913},{"stage":"revised","revenue_czk":18009283.59,"expenditure_czk":22646786.59,"financing_czk":4637503,"balance_czk":-4637503},{"stage":"actual","revenue_czk":17490375.22,"expenditure_czk":19795159.37,"financing_czk":2304784.15,"balance_czk":-2304784.15}],"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",5035500],["5169",2034000],["5011",1380000],["5023",1000000],["5154",775000],["5139",774000],["5155",565000],["5021",542000],["5031",450000],["5331",434375],["6121",368000],["5032",290000],["5137",224000],["5163",108016],["5221",100000],["5156",98500],["5162",87000],["5222",83000],["5151",73300],["5153",65700],["5138",55000],["5134",48000],["5166",45000],["5499",45000],["5164",42000],["5038",30000],["5167",30000],["5229",30000],["5329",30000],["5179",20000],["5194",15000],["5199",15000],["5339",11220],["5161",10000],["5223",10000],["5175",7000],["5362",6500],["5321",5000],["5136",4000],["5365",1500],["5165",1000],["5173",1000]],"economic_expenditure_total_czk":14949611,"economic_financing":[["8115",239913]],"economic_financing_total_czk":239913,"economic_revenue":[["1211",3670122],["4122",2200000],["1121",1869179],["3111",1600000],["1111",1347249],["1511",800000],["4116",634375],["2132",521476],["2111",504480],["1342",450000],["1345",255000],["1113",236389],["1112",112102],["2131",100000],["4112",91200],["2324",57020],["2112",55000],["1386",42000],["2119",39000],["1381",29506],["2139",25000],["1387",21000],["1343",18000],["2133",15000],["1341",5800],["1361",5000],["2460",3000],["2141",1000],["2321",1000],["1334",700],["1382",100]],"economic_revenue_total_czk":14709698,"purpose_expenditure":[["2212",4100000],["6171",3229220],["6112",1300000],["3745",990000],["3722",800000],["3613",798000],["3725",600000],["3631",500000],["3113",484375],["2219",448000],["3322",310000],["3314",295000],["3315",245000],["5512",230000],["3399",193000],["3632",103000],["6320",72016],["2143",65000],["2321",51000],["3639",34000],["3900",30000],["3412",17000],["6310",16000],["5299",10000],["3419",5000],["3721",5000],["6221",5000],["1032",4000],["3312",3000],["3319",3000],["3741",2000],["5213",2000]],"purpose_expenditure_total_czk":14949611},"revised":{"economic_expenditure":[["5171",7692110],["5169",2595700],["6121",2077300],["5011",1763460],["5331",1137625],["5023",1001200],["5154",907130],["5155",886000],["5139",680179],["5031",670757],["5021",573617],["5336",516237.59],["5137",414500],["5032",317900],["5156",165799],["5163",129716],["5499",121200],["5162",104050],["5151",91300],["5329",87000],["5153",83700],["5167",73950],["5179",70000],["5660",70000],["5138",68400],["5166",67000],["5164",49000],["5222",42530],["5229",30000],["5134",24500],["5161",20000],["5221",16000],["5175",13776],["5339",11220],["5194",11000],["5038",10000],["5199",10000],["5362",8130],["5365",7700],["5223",5000],["5321",5000],["5493",5000],["5136",4700],["5363",4640],["5909",1760],["5173",1000]],"economic_expenditure_total_czk":22646786.59,"economic_financing":[["8115",4637503]],"economic_financing_total_czk":4637503,"economic_revenue":[["1211",3670122],["3111",2700000],["4122",2274000],["1121",1869179],["1111",1347249],["4116",1100224.59],["1511",855000],["2324",851121],["2111",557980],["2132",521476],["1342",520000],["1345",285000],["1113",246389],["2131",200000],["2322",157200],["1112",112102],["4222",100000],["4112",91200],["1386",72000],["2119",69000],["2112",68000],["2133",58000],["2141",58000],["2329",38500],["2139",30100],["1381",29506],["1387",28500],["2460",23000],["4111",19661],["1343",18000],["2149",16174],["3113",10000],["1341",5800],["1361",5000],["2321",1000],["1334",700],["1382",100]],"economic_revenue_total_czk":18009283.59,"purpose_expenditure":[["2212",4103500],["6171",3886820],["2219",2189200],["3113",1807862.59],["2321",1786000],["3745",1308992],["3631",1300000],["6112",1300000],["3613",849000],["3722",800000],["3725",600000],["3314",546335],["3322",410000],["5512",369800],["3315",260000],["3612",250000],["3399",193000],["3639",122600],["3632",103000],["3900",80000],["6320",72016],["2143",70000],["2411",63600],["1032",41500],["3412",36400],["6114",19661],["6310",17700],["2341",15000],["3741",11800],["5299",10000],["3419",5000],["3721",5000],["6221",5000],["3312",3000],["3319",3000],["5213",2000]],"purpose_expenditure_total_czk":22646786.59},"actual":{"economic_expenditure":[["5171",6048052.34],["5169",2336546.86],["6121",1851154.9],["5011",1732448],["5331",1137625],["5023",1001152],["5155",883520.13],["5154",830905.99],["5031",662854],["5021",561811],["5336",516237.59],["5139",465859.28],["5137",270947.98],["5032",265655],["5156",147176.13],["5163",128613.3],["5162",100824.61],["5329",86985.73],["5499",82165],["5151",81640.57],["5167",70919],["5660",70000],["5138",68340.5],["5153",66667.3],["5166",66650.43],["5179",64576.34],["5164",49000],["5229",25250],["5222",23000],["5161",18858.4],["5175",12442.99],["5339",11220],["5221",9438],["5038",8046],["5365",7690],["5134",6562],["5362",5228],["5321",5000],["5493",5000],["5363",4634],["5136",2701],["5909",1760]],"economic_expenditure_total_czk":19795159.37,"economic_financing":[["8115",2304784.15]],"economic_financing_total_czk":2304784.15,"economic_revenue":[["1211",3717319.3],["3111",2704300],["4122",2143960],["1121",1992914.11],["1111",1357090.33],["1511",1077530.41],["4116",1030264.59],["2111",524714.5],["1342",523228],["2132",483230.5],["1345",280805],["1113",263189.92],["2324",255213.5],["2131",182642],["2322",157200],["1112",129856.85],["4222",100000],["4112",91200],["1386",72595.23],["2112",68234],["2141",56134.16],["2133",55500],["2119",48180],["2329",38500],["2139",30100],["1387",28453.87],["4111",19661],["1343",18000],["2149",16174],["3113",10000],["1341",5450],["1361",4173],["2460",3000],["2321",1000],["1381",560.95]],"economic_revenue_total_czk":17490375.22,"purpose_expenditure":[["6171",3782751.71],["2212",3535089.2],["2219",1954512.42],["3113",1762373.4],["2321",1715843.23],["3745",1308077.37],["6112",1272943],["3722",766110.31],["3725",590035.63],["3631",571162.37],["3314",495286.73],["3613",404900.43],["3322",330000],["5512",306728.77],["3315",174143.96],["3612",170841.33],["3399",163516.19],["3639",122501.24],["6320",72016],["2143",69765.88],["2411",63554.44],["1032",34457.48],["3412",29768.89],["6114",19661],["6310",17623.3],["3900",15990],["2341",14868],["3632",13837.09],["3741",11800],["3419",5000]],"purpose_expenditure_total_czk":19795159.37}},"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."}}}}