{"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:00580783","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580783","name":"Obec Horní Kalná","short_name":"Horní Kalná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579254},"amounts":{"revenue_approved":12494300,"revenue_adjusted":13811441.31,"revenue_actual":11502811.45,"expense_approved":14436986,"expense_adjusted":15739997.7,"expense_actual":13479943.18,"tax_revenue":8739888.1,"nontax_revenue":962049.29,"capital_revenue":839728,"transfer_revenue":961146.06,"current_expense":7118245.98,"capital_expense":6361697.2,"budget_balance":-1977131.73,"cash_current":6624148.7,"cash_previous":9008480.43},"ratios":{"revenue_execution":0.83284656,"expense_execution":0.85641329,"balance_to_revenue":-0.17188248,"cash_to_expense":0.49140776,"cash_yoy":-0.26467635,"capital_expense_share":0.47193798,"transfer_revenue_share":0.08355749},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580783/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580783"},"seo":{"slug":"horni-kalna","path":"/cz/municipalities/horni-kalna/"},"population":{"value":372,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12494300,"expenditure_czk":14436986,"financing_czk":1942686,"balance_czk":-1942686},{"stage":"revised","revenue_czk":13811441.31,"expenditure_czk":15739997.7,"financing_czk":1928556.39,"balance_czk":-1928556.39},{"stage":"actual","revenue_czk":11502811.45,"expenditure_czk":13479943.18,"financing_czk":1977131.73,"balance_czk":-1977131.73}],"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":[["6121",4760000],["5171",2160000],["5169",2135000],["6123",1150000],["5023",995000],["5331",580000],["5154",362000],["5141",330000],["5031",215000],["5021",176400],["5139",172000],["5492",115000],["5011",110000],["5222",89000],["5032",80000],["5223",80000],["6119",80000],["5168",79000],["5163",70000],["6122",70000],["5321",65000],["5153",51500],["5166",45000],["5167",45000],["5175",45000],["5156",43000],["5329",40000],["5162",37000],["5365",37000],["5137",35000],["5362",25915],["5221",25000],["5364",21171],["5131",20000],["5194",20000],["5172",15000],["6130",15000],["5134",10000],["5903",10000],["5164",7000],["5173",7000],["5161",5000],["5136",3000],["5038",1000]],"economic_expenditure_total_czk":14436986,"economic_financing":[["8115",2399886],["8124",-457200]],"economic_financing_total_czk":1942686,"economic_revenue":[["1211",3600000],["4216",2450000],["1121",1800000],["1111",1200000],["3111",844000],["1511",650000],["2111",623000],["1345",350000],["1113",300000],["2132",203000],["2141",120000],["4112",89300],["1112",80000],["1386",50000],["1387",40000],["4111",33000],["1122",20000],["2139",18000],["2131",8000],["1341",6000],["1361",5000],["1381",5000]],"economic_revenue_total_czk":12494300,"purpose_expenditure":[["3419",4020000],["2310",1745000],["2212",1400000],["5512",1370000],["6112",1275000],["6171",1136000],["3111",580000],["3613",579900],["3722",562000],["3631",215000],["3319",180000],["3745",170000],["3113",130500],["2333",100000],["3611",100000],["3635",80000],["4351",75000],["2223",70000],["3399",70000],["1031",68000],["3322",60000],["6320",60000],["3744",50000],["6399",42000],["3723",40000],["2143",35000],["3412",32000],["3639",31415],["3612",30000],["3721",30000],["4379",25000],["6402",21171],["3739",20000],["5213",10000],["6310",10000],["3421",5000],["4329",5000],["3429",4000]],"purpose_expenditure_total_czk":14436986},"revised":{"economic_expenditure":[["6121",5295000],["5169",2239241.7],["5171",2111883.57],["6123",1150000],["5023",995000],["5331",580000],["5154",395000],["5141",330000],["5021",280897],["5336",268906.06],["5139",241589],["5031",215000],["5168",116667.11],["5492",115000],["5032",110000],["5321",98620],["5223",96690],["5222",94000],["5362",85915],["6119",80000],["5163",73996],["5137",72048],["6122",70000],["5011",60000],["5153",51500],["5138",47559.05],["5175",46239],["5166",45000],["5156",43000],["5365",39662.04],["5167",39609.43],["5162",37000],["5329",36270],["5194",25251],["5134",25000],["5364",21171],["5131",20000],["5213",18775],["6130",15000],["5903",10000],["5164",9010.85],["5173",7000],["5019",5960],["5161",5162],["5221",4420],["5132",3568],["5136",3000],["5172",2332.89],["5039",2054],["5038",1000]],"economic_expenditure_total_czk":15739997.7,"economic_financing":[["8115",2385756.39],["8124",-457200]],"economic_financing_total_czk":1928556.39,"economic_revenue":[["1211",3721164.25],["4216",2450000],["1121",1992059.62],["1111",1369620.53],["3111",844000],["1511",772777],["2111",693070],["1345",361800],["1113",300000],["4116",282346.06],["2132",204500],["1112",129852.58],["2141",121625],["4222",107000],["1386",90000],["4112",89300],["2321",44150],["1387",40000],["4111",33000],["3113",30000],["2112",25750],["2229",22022],["1122",20000],["2139",18000],["2131",16000],["3122",8228],["1361",7000],["1341",6000],["1381",5000],["2324",2798.25],["1334",2628.02],["2212",1750]],"economic_revenue_total_czk":13811441.31,"purpose_expenditure":[["3419",4262662.04],["2310",1696253.02],["5512",1529507],["2212",1481746.98],["6112",1305000],["6171",1163155],["3111",851196.06],["3613",618733],["3722",597000],["3319",274810.05],["3631",215000],["3639",189763],["3745",180600.7],["3113",155510.85],["4351",116000],["6399",102000],["2333",100000],["3611",100000],["3635",80000],["3399",78220],["2223",70000],["1031",68000],["6320",63996],["3322",60000],["3723",58000],["3744",50000],["2143",35000],["3412",32000],["3612",30000],["3721",30000],["4379",25000],["6114",21898],["6402",21171],["3739",20000],["1014",18775],["5213",10000],["6310",10000],["3421",5000],["4324",5000],["4329",5000],["3429",4000]],"purpose_expenditure_total_czk":15739997.7},"actual":{"economic_expenditure":[["6121",5078758.4],["5169",1881040.12],["5171",1352366.75],["6123",1139336],["5023",987206],["5331",580000],["5336",268906.06],["5021",262107],["5141",250073.16],["5154",218792.38],["5031",188587],["5139",123624.43],["5168",112667.11],["5032",92302],["5223",90304.66],["6119",78650],["5321",74310],["5163",72972.6],["5362",65325],["6122",64952.8],["5222",54570],["5137",50010],["5138",47559.05],["5153",39258.45],["5166",36300],["5365",33990.04],["5156",32660],["5134",24591],["5175",24205],["5329",24190],["5194",23813],["5162",22941.52],["5364",19371],["5213",18775],["5167",12131],["5164",8661.85],["5019",5960],["5161",4874.8],["5221",3730],["5132",3568],["5492",2792],["5039",2054],["5011",1014],["5173",442],["5038",200]],"economic_expenditure_total_czk":13479943.18,"economic_financing":[["8117",6000000],["8118",-5000000],["8115",1384331.73],["8124",-457200],["8901",50000]],"economic_financing_total_czk":1977131.73,"economic_revenue":[["1211",3721164.25],["1121",1992059.62],["1111",1369620.53],["3111",801500],["1511",772777],["2111",575161.04],["4216",450000],["1345",361800],["4116",282346.06],["1113",263330.48],["2132",168726],["1112",129852.58],["2141",121625],["4222",107000],["4112",89300],["1386",72579.91],["2321",34150],["4111",32500],["3113",30000],["1387",28445.23],["2112",25750],["2229",22022],["1122",13440],["3122",8228],["2131",7267],["1361",6610],["1341",5000],["2139",2800],["2324",2798.25],["1334",2628.02],["2212",1750],["1381",580.48]],"economic_revenue_total_czk":11502811.45,"purpose_expenditure":[["3419",4145541.47],["5512",1450770.58],["2212",1430333.37],["6112",1243913],["2310",1201783.12],["6171",852752.43],["3111",851196.06],["3722",594747.68],["3319",236147.58],["3745",180600.7],["3639",169949],["3613",146362.54],["3631",121524.39],["3113",110997.01],["4351",90304.66],["6399",78765],["3635",78650],["3399",71012],["2223",64952.8],["6320",63996],["3723",57456.49],["3322",50000],["2143",27920],["1031",26288],["4379",24310],["6402",19371],["6114",19357],["1014",18775],["3739",17888],["6310",8976.6],["3412",8238.8],["3721",7368.9],["4324",5000],["3429",3000],["3612",1694]],"purpose_expenditure_total_czk":13479943.18}},"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."}}}}