{"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:00246719","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00246719","name":"Obec Horní Pěna","short_name":"Horní Pěna","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":546364},"amounts":{"revenue_approved":13055800,"revenue_adjusted":18186073.81,"revenue_actual":22467349.33,"expense_approved":23804500,"expense_adjusted":29999286.96,"expense_actual":21789483.88,"tax_revenue":14419021.58,"nontax_revenue":3466246.94,"capital_revenue":43700,"transfer_revenue":4538380.81,"current_expense":12841676.43,"capital_expense":8947807.45,"budget_balance":677865.45,"cash_current":18112304.17,"cash_previous":17159325.81},"ratios":{"revenue_execution":1.23541505,"expense_execution":0.72633339,"balance_to_revenue":0.03017114,"cash_to_expense":0.83124062,"cash_yoy":0.05553705,"capital_expense_share":0.41064798,"transfer_revenue_share":0.20199894},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00246719/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00246719"},"seo":{"slug":"horni-pena","path":"/cz/municipalities/horni-pena/"},"population":{"value":578,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13055800,"expenditure_czk":23804500,"financing_czk":10748700,"balance_czk":-10748700},{"stage":"revised","revenue_czk":18186073.81,"expenditure_czk":29999286.96,"financing_czk":11813213.15,"balance_czk":-11813213.15},{"stage":"actual","revenue_czk":22467349.33,"expenditure_czk":21789483.88,"financing_czk":-677865.45,"balance_czk":677865.45}],"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",8250000],["6122",5200000],["5169",2089000],["5011",2078000],["5154",1050000],["5023",874000],["5901",600000],["5331",550000],["5139",508000],["5031",470000],["5171",462500],["5021",340800],["5032",265000],["5153",126000],["5163",112100],["5362",100000],["5365",100000],["5156",87000],["5151",76000],["5042",65000],["5364",48000],["5194",39000],["5175",32000],["5164",31000],["5162",30100],["5132",25000],["5173",24000],["5137",20000],["5903",20000],["5038",19000],["5136",19000],["5167",19000],["5221",15000],["5168",12000],["5321",12000],["5222",11000],["5229",10000],["5138",6000],["5161",5000],["5329",4000]],"economic_expenditure_total_czk":23804500,"economic_financing":[["8115",10748700]],"economic_financing_total_czk":10748700,"economic_revenue":[["1211",4800000],["1121",1800000],["2111",1647000],["1111",1600000],["1511",900000],["2132",661250],["1345",450000],["1113",300000],["2324",180000],["4112",172000],["2139",150000],["1112",100000],["1122",100000],["2131",52000],["1386",40000],["1341",30000],["1361",30000],["1387",20000],["3111",10000],["1342",6000],["2112",5050],["2119",2000],["1343",500]],"economic_revenue_total_czk":13055800,"purpose_expenditure":[["1031",5268100],["2321",3277000],["3639",2920000],["3729",2250000],["2219",1500000],["2341",1500000],["3111",1150000],["6171",1004000],["6112",957800],["3722",600000],["3725",550000],["3631",422000],["2411",413600],["3612",351000],["3419",215000],["1032",205000],["6399",200000],["2212",198000],["3319",187000],["2310",110000],["3726",80000],["5512",78000],["4399",74000],["6409",52000],["6402",48000],["3613",42000],["3314",41000],["3399",30000],["3632",25000],["5113",20000],["6310",16000],["3721",15000],["3322",5000]],"purpose_expenditure_total_czk":23804500},"revised":{"economic_expenditure":[["6121",10691199],["6123",2614755],["5011",2368200],["5169",2218805],["5171",2151875],["6122",2000000],["5154",1418000],["5023",870200],["5139",661545],["5031",592600],["5331",576185.46],["5649",500000],["5021",447600],["5336",314472.81],["5362",304000],["5365",300000],["5032",299900],["5163",202140],["5042",165000],["5153",163900],["5901",163827.19],["5156",135860],["5137",135283],["5194",98160],["5151",79580],["5024",72321],["5175",48905],["5366",46863.5],["5123",39350],["5164",38510],["5162",30670],["5229",29500],["5173",29000],["5132",28000],["5903",20000],["5038",19000],["5136",19000],["5321",16800],["5167",16130],["6119",15100],["5221",14629],["5041",12950],["5168",9800],["5161",6500],["5138",6000],["5363",5000],["5329",1171],["6130",1000]],"economic_expenditure_total_czk":29999286.96,"economic_financing":[["8115",11813213.15]],"economic_financing_total_czk":11813213.15,"economic_revenue":[["1211",4800000],["4213",3287554],["1121",2250500],["2111",1770015],["1111",1600000],["1511",900000],["2132",670250],["4116",529152.81],["1345",450000],["1113",300000],["4222",300000],["1122",243180],["2324",180360],["2139",149800],["4112",139800],["4113",116874],["1112",100000],["4122",100000],["4111",65000],["2131",61810],["1386",40000],["2119",31000],["1361",30000],["1341",26700],["1387",20000],["3111",10000],["2321",5336],["2112",4858],["1334",1536],["1381",950],["1342",700],["1335",642],["2141",39],["1382",17]],"economic_revenue_total_czk":18186073.81,"purpose_expenditure":[["1031",4783200],["2219",4755354],["2321",3281000],["3639",3081321],["3729",2250000],["2341",1535000],["3111",1336230.46],["6171",1279333],["6112",957800],["3722",637000],["3725",600000],["6399",600000],["2411",593600],["2310",580000],["6409",562100],["5512",531000],["3631",422000],["3612",351000],["2212",309000],["3319",272000],["1032",220000],["3419",215000],["3314",168875],["3745",133110],["3322",125000],["3399",92500],["3726",81000],["6114",65000],["3613",42000],["3632",25000],["6115",23550.5],["6117",23313],["6310",21000],["5113",20000],["3721",15000],["3724",12000]],"purpose_expenditure_total_czk":29999286.96},"actual":{"economic_expenditure":[["6121",6601753.45],["5011",2367555],["6123",2330050],["5171",1979892.63],["5169",1686336.04],["5154",1060591.48],["5023",868356],["5031",591843],["5331",575485.46],["5649",500000],["5021",435494],["5139",398102.03],["5336",314472.81],["5032",294869],["5365",243180],["5163",194656.56],["5362",170314],["5153",163664.46],["5042",159019.61],["5156",117853.95],["5137",112480],["5194",100332.38],["5024",72321],["5151",56708],["5175",48386.32],["5366",46863.5],["5123",39350],["5164",38302.25],["5229",29451.93],["5162",21983.2],["5132",21849.03],["5173",20060],["5136",18589],["5038",17141],["5321",16800],["5167",15122.7],["6119",15004],["5221",14500],["5041",12705.11],["5363",5000],["5161",4194],["5138",3879.98],["5168",2800],["5329",1171],["6130",1000]],"economic_expenditure_total_czk":21789483.88,"economic_financing":[["8115",-952978.36],["8901",275112.91]],"economic_financing_total_czk":-677865.45,"economic_revenue":[["1211",6027684.2],["4213",3287554],["1121",3225106.07],["1111",2219942.53],["2111",2197366.04],["1511",1349683.59],["2132",735952.36],["4116",529152.81],["1345",475816],["1113",426475.63],["4222",300000],["1122",243180],["1112",210258.98],["2324",194452.57],["2139",178771.25],["4112",139800],["1386",117497.47],["4113",116874],["2131",112394.35],["4122",100000],["4111",65000],["1387",46054.37],["3111",43700],["1361",37285],["2119",33940.5],["1341",26822],["1334",10835.1],["2112",7994],["2321",5336],["1381",951.38],["1342",770],["1335",642],["2141",39.87],["1382",17.26]],"economic_revenue_total_czk":22467349.33,"purpose_expenditure":[["2219",4516698.94],["3639",2771945.19],["2321",2567606.92],["1031",2348955.06],["6171",1261457.34],["3111",1162405.63],["6112",951708],["2341",727128.91],["3722",636635.51],["3725",594724.85],["2411",588253.65],["6409",561922.93],["5512",507366.36],["2310",424802.58],["6399",409794],["3319",269206.67],["2212",202077.46],["3612",191610.26],["3314",167598.14],["3729",164784.8],["3631",164277.48],["3322",119349],["3745",118824],["3399",87300.38],["3726",80851.71],["6114",38987.65],["3613",38264.22],["3419",25206.2],["6115",23550.5],["6117",23313],["6310",18463.56],["1032",13272.99],["3724",11139.99]],"purpose_expenditure_total_czk":21789483.88}},"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."}}}}