{"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:00635944","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635944","name":"Obec Horní Studénky","short_name":"Horní Studénky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":535770},"amounts":{"revenue_approved":10084000,"revenue_adjusted":12187907.89,"revenue_actual":12734335.06,"expense_approved":10084000,"expense_adjusted":15043527.89,"expense_actual":10497994.65,"tax_revenue":8257005.19,"nontax_revenue":2692966.98,"capital_revenue":900,"transfer_revenue":1783462.89,"current_expense":6673524.35,"capital_expense":3824470.3,"budget_balance":2236340.41,"cash_current":6366315.01,"cash_previous":4129974.6},"ratios":{"revenue_execution":1.04483355,"expense_execution":0.69784127,"balance_to_revenue":0.17561501,"cash_to_expense":0.60643153,"cash_yoy":0.54149011,"capital_expense_share":0.36430484,"transfer_revenue_share":0.14005151},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635944/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635944"},"seo":{"slug":"horni-studenky","path":"/cz/municipalities/horni-studenky/"},"population":{"value":349,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10084000,"expenditure_czk":10084000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":12187907.89,"expenditure_czk":15043527.89,"financing_czk":2855620,"balance_czk":-2855620},{"stage":"actual","revenue_czk":12734335.06,"expenditure_czk":10497994.65,"financing_czk":-2236340.41,"balance_czk":2236340.41}],"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",1370000],["5169",1222212],["5171",1188500],["5331",1054888],["6130",1000000],["5154",670500],["5011",638000],["5023",483000],["5362",410000],["6119",300000],["5365",235000],["5139",169000],["5031",156000],["5021",142900],["5168",140000],["5032",113000],["5163",112000],["5166",82000],["5137",75000],["5323",75000],["5153",73500],["5212",60000],["5138",40000],["5194",40000],["5492",35000],["5364",27000],["5173",26000],["5156",25000],["5175",16700],["5499",14400],["5162",12500],["5167",10000],["5329",8700],["5019",8000],["5903",8000],["5179",5600],["5229",5000],["5221",4500],["5039",4000],["5038",3500],["5161",3100],["5041",3000],["5321",3000],["5339",3000],["5131",2000],["5132",2000],["5133",2000],["5176",1000],["5136",500]],"economic_expenditure_total_czk":10084000,"economic_revenue":[["1211",3400000],["1121",1750000],["1111",1100000],["2111",797712],["2132",593600],["2460",512000],["1511",440000],["1345",280000],["1113",220000],["1122",200000],["2451",180000],["2324",160000],["4112",81900],["1112",80000],["2141",70000],["2122",57888],["1386",40000],["4111",32000],["2133",26400],["2112",20500],["1387",20000],["2131",11600],["1341",6000],["1361",3000],["1342",1400]],"economic_revenue_total_czk":10084000,"purpose_expenditure":[["3639",1620000],["3113",1100000],["6171",980000],["2310",790000],["2321",750000],["3631",610000],["6399",600000],["6112",555000],["3722",470000],["3745",465000],["5512",310000],["3612",300000],["3635",300000],["2219",260000],["3613",155000],["3399",150000],["2212",100000],["2341",100000],["2292",75000],["6320",72000],["3429",60000],["3739",35000],["6114",32000],["6402",27000],["3412",25000],["2143",20000],["3421",20000],["3632",20000],["3721",20000],["3314",11000],["2221",10000],["2223",10000],["5213",10000],["6310",10000],["3349",7000],["3341",5000]],"purpose_expenditure_total_czk":10084000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",5076160],["5169",1377380],["5171",1145650],["6130",1000000],["5331",924543],["5011",697500],["5154",693850],["5336",563104.89],["5362",533000],["5023",483000],["6119",300000],["5365",287790],["5031",171500],["6122",170000],["5168",161000],["5139",159570],["5021",138500],["6351",134000],["5137",132900],["5163",112000],["5032",107500],["5166",82000],["5153",72480],["5212",70000],["5323",68300],["5222",50000],["5492",37000],["5194",33000],["5175",31700],["5138",30000],["5364",27000],["5173",26000],["5156",25000],["5499",14400],["5162",12500],["5223",11000],["5019",10000],["5329",8700],["5903",8000],["5229",7000],["5179",6600],["5321",6000],["5221",5500],["5167",5000],["5039",4000],["5038",3700],["5131",3500],["5161",3200],["5339",3000],["5041",2500],["5132",2000],["5133",2000],["5909",2000],["5176",1000],["5136",500]],"economic_expenditure_total_czk":15043527.89,"economic_financing":[["8115",2855620]],"economic_financing_total_czk":2855620,"economic_revenue":[["1211",3550000],["1121",1750000],["1111",1235000],["4222",1024860],["2111",847712],["4116",596802.89],["2132",593600],["2460",512000],["1511",440000],["1345",280000],["2324",279150],["1122",251790],["1113",220000],["2141",118000],["4112",81900],["1112",80000],["2122",63543],["1386",52500],["4122",47400],["4111",32500],["2131",30000],["2133",26400],["2112",20500],["1387",20000],["2322",18250],["1341",6000],["2119",4700],["1361",3000],["1342",1400],["3111",900]],"economic_revenue_total_czk":12187907.89,"purpose_expenditure":[["6171",3709198],["2321",1965160],["3113",1666759.89],["3639",1623700],["2310",790000],["6399",776790],["3631",625000],["6112",555000],["3722",470000],["3745",440000],["5512",361400],["3612",300000],["3635",300000],["2219",280000],["2341",220000],["3399",166000],["3613",155000],["2212",135000],["6320",72000],["2292",68300],["3429",62000],["3739",35000],["6114",33220],["3721",27000],["6402",27000],["3412",25000],["2143",20000],["3419",20000],["3421",20000],["3632",20000],["3314",11000],["2221",10000],["2223",10000],["5213",10000],["6310",10000],["3349",7000],["4341",6000],["3330",5000],["3341",5000],["3900",1000]],"purpose_expenditure_total_czk":15043527.89},"actual":{"economic_expenditure":[["6121",3352021.2],["5169",935565.54],["5331",924543],["5154",689769.75],["5011",675099],["5336",563104.89],["5362",524195],["5023",482400],["5365",283000],["5171",194359.21],["6119",169400],["6122",169049.1],["5031",166098],["5168",150459.66],["6351",134000],["5021",108379],["5137",106694.22],["5032",106321],["5163",95312.86],["5166",81744],["5153",71432.41],["5212",70000],["5323",68226.8],["5139",52614.1],["5222",50000],["5194",32738],["5175",30141.17],["5492",29406],["5138",27019.21],["5364",26924],["5156",17105],["5499",14400],["5173",12150],["5223",11000],["5162",10510.49],["5329",8650],["5019",8276.95],["5229",7000],["5179",6529],["5321",6000],["5221",5343],["5038",3698],["5167",3400],["5131",3232.74],["5339",3000],["5039",2802.03],["5909",1600],["5161",1517],["5041",973.32],["5176",790]],"economic_expenditure_total_czk":10497994.65,"economic_financing":[["8115",-2236340.41]],"economic_financing_total_czk":-2236340.41,"economic_revenue":[["1211",3580052.71],["1121",1916643.45],["1111",1324824.47],["4222",1024860],["2111",874932.63],["2132",682654.85],["4116",596802.89],["2460",536000],["1511",389973.91],["2324",308137.8],["1345",306582],["1113",253350.29],["1122",251790],["1112",124934.36],["2141",118481.93],["4112",81900],["1386",69831.47],["2122",63543],["4122",47400],["4111",32500],["2131",29771.68],["1387",27368.19],["2112",25637],["2133",25633.09],["2322",21168],["1341",6850],["2119",4719],["1361",2660],["2310",2288],["1342",1512],["3111",900],["1381",557.64],["1334",74.7]],"economic_revenue_total_czk":12734335.06,"purpose_expenditure":[["6171",3259506.62],["3113",1644053.89],["2321",1456711.92],["6399",775866],["6112",543036.72],["3722",446206.89],["3745",356269],["2310",275709.62],["2219",247250],["3631",213601.78],["5512",179530],["3635",169400],["3399",150836.93],["3639",143499],["2212",105965.2],["3612",93020.23],["2292",68226.8],["6320",60411],["2341",60282],["3429",51733.32],["3739",30410],["3613",28493.97],["6402",26924],["3721",23662.76],["6114",23320],["3419",20000],["3412",12440],["3314",8375],["4341",6000],["6310",5442],["3330",5000],["3421",5000],["3900",1000],["3349",614],["3632",196]],"purpose_expenditure_total_czk":10497994.65}},"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."}}}}