{"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:00248185","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248185","name":"Město Horní Cerekev","short_name":"Horní Cerekev","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":547913},"amounts":{"revenue_approved":68122850,"revenue_adjusted":59483491.41,"revenue_actual":65122261.06,"expense_approved":80051250,"expense_adjusted":83061891.41,"expense_actual":61596491.63,"tax_revenue":50644245.05,"nontax_revenue":10839024.6,"capital_revenue":0,"transfer_revenue":3638991.41,"current_expense":49289314.17,"capital_expense":12307177.46,"budget_balance":3525769.43,"cash_current":16962733.08,"cash_previous":15252422.99},"ratios":{"revenue_execution":1.09479554,"expense_execution":0.74157343,"balance_to_revenue":0.05414077,"cash_to_expense":0.27538473,"cash_yoy":0.11213367,"capital_expense_share":0.19980322,"transfer_revenue_share":0.05587938},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248185/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248185"},"seo":{"slug":"horni-cerekev","path":"/cz/municipalities/horni-cerekev/"},"population":{"value":1865,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":68122850,"expenditure_czk":80051250,"financing_czk":11928400,"balance_czk":-11928400},{"stage":"revised","revenue_czk":59483491.41,"expenditure_czk":83061891.41,"financing_czk":23578400,"balance_czk":-23578400},{"stage":"actual","revenue_czk":65122261.06,"expenditure_czk":61596491.63,"financing_czk":-3525769.43,"balance_czk":3525769.43}],"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",19381400],["6121",12451000],["5169",10815000],["6122",6000000],["5011",4970000],["5331",4750000],["5365",3681250],["5023",2150000],["5154",1717000],["5031",1668000],["5137",1350000],["5139",1330000],["5152",1250000],["5223",1232000],["6119",1011000],["5222",937000],["5021",737000],["6130",700000],["5032",665000],["5153",600000],["5362",600000],["5499",450000],["5163",260000],["5156",225000],["5141",100000],["5168",100000],["5194",90000],["5136",88000],["5161",80000],["5172",80000],["5162",71000],["5138",70000],["5167",55500],["5229",53600],["5038",45000],["5175",45000],["5166",35000],["5029",30000],["5321",30000],["5329",30000],["5134",27000],["5164",23500],["5192",22000],["5179",20000],["5903",20000],["5131",5000]],"economic_expenditure_total_czk":80051250,"economic_financing":[["8115",14566743],["8124",-2638343]],"economic_financing_total_czk":11928400,"economic_revenue":[["1211",19000000],["4116",11650000],["1121",9500000],["1111",7000000],["2111",6953900],["1122",3681250],["1511",2800000],["1345",1900000],["1113",1500000],["4112",1348700],["2132",1160000],["1112",500000],["2141",300000],["1361",200000],["1386",200000],["2131",148000],["1387",100000],["1381",80000],["1341",40000],["2112",40000],["1342",20000],["1343",1000]],"economic_revenue_total_czk":68122850,"purpose_expenditure":[["3639",9886000],["1032",9441000],["6171",6843000],["2310",6629000],["4351",5094000],["6399",4281250],["3113",3950000],["3412",3560000],["3722",3345000],["2212",3260000],["3392",2978500],["2219",2935000],["6112",2795000],["2321",1900000],["3429",1822000],["5512",1670000],["3612",1421000],["3745",1255500],["3111",1200000],["3631",1150000],["3635",1011000],["3314",711000],["3419",545000],["3349",310000],["3723",300000],["1036",230000],["3421",225000],["3341",210000],["2341",200000],["6320",200000],["6310",160000],["6114",150000],["3632",125000],["3399",105000],["3724",100000],["3319",20000],["5213",20000],["3741",10000],["3326",3000]],"purpose_expenditure_total_czk":80051250},"revised":{"economic_expenditure":[["5171",21926400],["5169",12532750],["6121",8981000],["6122",6050000],["5011",4970000],["5331",4750000],["5365",4401600],["5023",2150000],["5154",1717000],["5031",1668000],["5137",1350000],["5139",1330000],["5152",1250000],["5223",1247000],["5362",1100000],["6119",1090000],["5222",937000],["5021",737000],["6130",700000],["5032",665000],["5153",600000],["5499",450000],["5336",358541.41],["5024",315000],["5163",260000],["5156",225000],["5141",150000],["5901",130000],["5168",100000],["5194",90000],["5136",88000],["5161",80000],["5172",80000],["5162",71000],["5138",70000],["5167",55500],["5229",53600],["5038",45000],["5175",45000],["5166",35000],["5029",30000],["5321",30000],["5329",30000],["5134",27000],["5164",23500],["5192",22000],["5179",20000],["5903",20000],["5131",5000]],"economic_expenditure_total_czk":83061891.41,"economic_financing":[["8115",26216743],["8124",-2638343]],"economic_financing_total_czk":23578400,"economic_revenue":[["1211",19000000],["1121",9500000],["1111",7000000],["2111",6953900],["1122",4401600],["1511",2800000],["4116",2005291.41],["1345",1900000],["1113",1500000],["4112",1348700],["2132",1160000],["1112",500000],["2141",300000],["1361",200000],["1386",200000],["4122",155000],["2131",148000],["4111",130000],["1387",100000],["1381",80000],["1341",40000],["2112",40000],["1342",20000],["1343",1000]],"economic_revenue_total_czk":59483491.41,"purpose_expenditure":[["3639",9886000],["2310",8629000],["1032",7587750],["6171",6764000],["6399",5501600],["4351",4844000],["3113",4308541.41],["3412",4060000],["3722",3795000],["2212",3415000],["6112",3110000],["3392",2648500],["2219",2475000],["2321",1900000],["3429",1822000],["3745",1755500],["5512",1670000],["3612",1421000],["3111",1360000],["3631",1150000],["3635",1011000],["3314",711000],["3419",545000],["3349",310000],["3723",300000],["6114",280000],["3341",260000],["1036",230000],["3421",225000],["6310",210000],["2341",200000],["6320",200000],["3632",125000],["3399",120000],["3724",100000],["3744",79000],["3319",20000],["5213",20000],["3741",10000],["3326",3000]],"purpose_expenditure_total_czk":83061891.41},"actual":{"economic_expenditure":[["5169",11472275.05],["6121",9114216.94],["5171",8219645.78],["5331",4750000],["5011",4693927],["5365",4401600],["6122",3090857.52],["5154",2247316.79],["5023",2130989],["5031",1598659],["5139",1449348.6],["5223",1210000],["5222",979000],["5152",972974],["5137",894542.43],["5032",625640],["5021",583610],["5336",358541.41],["5499",352296],["5362",337095.28],["5153",316622.59],["5024",314784],["5163",235241.6],["5156",191359.24],["5141",131633.29],["5164",84782.62],["5136",83308.64],["5161",79354],["5194",76375],["5229",70727],["6127",66901],["5172",64590],["5162",58328.8],["5138",50870.82],["5038",40333],["6130",35202],["5167",30664.61],["5175",30013.48],["5321",30000],["5123",29413],["5168",26903.14],["5029",24902],["5166",16700],["5179",11403],["5191",5000],["5363",3000],["5134",2570],["5131",1236],["5192",1080],["5173",658]],"economic_expenditure_total_czk":61596491.63,"economic_financing":[["8118",-7000000],["8117",5000000],["8124",-2660239.11],["8901",844779.77],["8115",289689.91]],"economic_financing_total_czk":-3525769.43,"economic_revenue":[["1211",20050825.95],["1121",10733480.56],["2111",8695125.83],["1111",7465899.35],["1122",4401600],["1511",3001209.07],["4116",2005291.41],["1345",1896712],["1113",1418892.06],["4112",1348700],["2132",1301683],["1112",699669.51],["1386",391072.15],["1361",369024],["2324",314699.5],["2141",230986.27],["2131",172560],["4122",155000],["1387",153267.15],["4111",130000],["2112",51095],["2322",47242],["1341",45695],["2212",25000],["1342",8744],["1335",5024],["1381",3130.25],["2229",632],["2329",1]],"economic_revenue_total_czk":65122261.06,"purpose_expenditure":[["3639",7875838.4],["2310",7578413.62],["6171",5331128.32],["6399",4659581],["3113",4289508.57],["1032",4140458.7],["3722",3732701.76],["6112",3073849],["2212",2944059.93],["4351",2512191.33],["3392",2218677.13],["2219",2150543.45],["2321",1365349.01],["3111",1288476.18],["3745",1174561.9],["5512",1165257.85],["3429",1099903.14],["3631",875553.61],["3314",693820.85],["3612",676719.47],["3419",545000],["3412",364621.17],["3349",270061.5],["3341",247038.42],["1036",229996],["3421",225000],["6310",193118.89],["6320",173756],["6114",111674.72],["3635",96800],["3632",91551.56],["3399",86743.5],["3744",78650],["3724",12198.4],["3319",11573],["3741",10000],["3326",1480],["3723",635.25]],"purpose_expenditure_total_czk":61596491.63}},"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."}}}}