{"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:00253961","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253961","name":"Město Hranice","short_name":"Hranice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Cheb","municipality_code":554553},"amounts":{"revenue_approved":101696800,"revenue_adjusted":86589163.73,"revenue_actual":86347000.6,"expense_approved":138946800,"expense_adjusted":140991176.2,"expense_actual":125840806.98,"tax_revenue":53168779.88,"nontax_revenue":13153554,"capital_revenue":3741650,"transfer_revenue":16283016.72,"current_expense":56009645.72,"capital_expense":69831161.26,"budget_balance":-39493806.38,"cash_current":16561574.13,"cash_previous":1988753.6},"ratios":{"revenue_execution":0.99720331,"expense_execution":0.89254385,"balance_to_revenue":-0.45738481,"cash_to_expense":0.13160734,"cash_yoy":7.32761491,"capital_expense_share":0.55491667,"transfer_revenue_share":0.18857652},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253961/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253961"},"seo":{"slug":"hranice","path":"/cz/municipalities/hranice/"},"population":{"value":2072,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":101696800,"expenditure_czk":138946800,"financing_czk":37250000,"balance_czk":-37250000},{"stage":"revised","revenue_czk":86589163.73,"expenditure_czk":140991176.2,"financing_czk":54402012.47,"balance_czk":-54402012.47},{"stage":"actual","revenue_czk":86347000.6,"expenditure_czk":125840806.98,"financing_czk":39493806.38,"balance_czk":-39493806.38}],"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",69000000],["6313",18844800],["5169",8815000],["5011",6785000],["5171",5444000],["5331",5136000],["5141",3500000],["5192",3500000],["5139",2240000],["5031",2200000],["5152",2200000],["5023",1820000],["5021",1805000],["5154",1730000],["5032",880000],["5156",600000],["5222",500500],["5163",500000],["5151",460000],["6122",400000],["5137",390000],["5362",355000],["5499",288000],["5164",196000],["5329",125000],["5138",100000],["5168",100000],["5903",100000],["5909",100000],["6130",100000],["5162",98000],["5194",90000],["5166",80000],["5175",80000],["5136",75000],["5321",65000],["5132",50000],["5811",50000],["5167",36000],["5038",35000],["5161",26000],["5179",25000],["5492",20000],["5144",2000],["5229",500]],"economic_expenditure_total_czk":138946800,"economic_financing":[["8123",73500000],["8124",-37750000],["8115",1500000]],"economic_financing_total_czk":37250000,"economic_revenue":[["1211",21500000],["4232",17500000],["4213",15000000],["1121",11000000],["1111",8500000],["2111",8477500],["1511",5550000],["3111",4000000],["1345",1900000],["1113",1600000],["2324",1250000],["1387",900000],["4112",791800],["1112",650000],["4222",600000],["2142",500000],["2133",425000],["1386",400000],["2131",330000],["2112",282500],["2321",150000],["4111",90000],["1341",70000],["2119",70000],["2132",70000],["1361",55000],["2139",35000]],"economic_revenue_total_czk":101696800,"purpose_expenditure":[["3613",38100000],["2219",23870000],["2321",19344800],["3639",9640000],["3612",7400000],["6171",5600000],["2212",3650000],["6310",3542000],["3421",3310000],["3113",3236000],["6112",2700000],["3111",2500000],["3722",2400000],["3419",2070000],["3319",1500000],["3631",1475000],["3399",1400000],["3723",1100000],["3412",1020000],["3314",954000],["3745",575000],["5512",550000],["3900",500000],["3729",350000],["6399",350000],["3635",330000],["3429",200000],["6320",180000],["2310",150000],["3632",150000],["6409",150000],["3349",100000],["5213",100000],["5311",100000],["6114",90000],["3726",70000],["2333",50000],["4351",50000],["1014",30000],["1032",30000],["2229",30000]],"purpose_expenditure_total_czk":138946800},"revised":{"economic_expenditure":[["6121",67062775.1],["6313",12764740],["5169",11890216.3],["5171",8242150],["5011",6697550],["5331",5136000],["5192",3602000],["5139",3255950],["5141",2491000],["5031",2428150],["5152",2295200],["5021",1850626],["5154",1833300],["5023",1820000],["5365",1572480],["5032",928600],["5909",853260],["5151",620400],["5156",579791],["5163",502600],["6130",500000],["5362",497150],["5222",454500],["6122",400000],["5336",351712.8],["5137",320600],["5499",288000],["5138",275000],["5164",207050],["5321",157500],["5329",116000],["5168",113650],["5194",105000],["5903",100000],["5136",92000],["5175",91135],["5166",87500],["5162",85700],["5132",63800],["5811",50000],["5492",46000],["5167",36000],["5038",35000],["5179",34000],["5161",26000],["5363",10000],["5153",8500],["5142",8000],["5144",2000],["5019",1530],["5039",500],["5229",500],["5191",60]],"economic_expenditure_total_czk":140991176.2,"economic_financing":[["8123",73500000],["8124",-20597987.53],["8115",1500000]],"economic_financing_total_czk":54402012.47,"economic_revenue":[["1211",21500000],["4216",13650897.38],["1121",11000000],["1111",8500000],["2111",8477500],["1511",5550000],["3111",4000000],["2324",2155270.47],["1345",1900000],["1113",1600000],["1122",1550430],["1387",900000],["4112",791800],["4122",729645.74],["1112",650000],["2142",500000],["4116",457482.52],["2133",425000],["1386",400000],["4232",347987.53],["2131",330000],["2112",282500],["2321",150000],["4152",127703.55],["2212",117000],["4111",97500],["4222",80000],["1341",70000],["2119",70000],["2132",70000],["1361",55000],["2139",35000],["1334",18446.54]],"economic_revenue_total_czk":86589163.73,"purpose_expenditure":[["3613",36750897.38],["2219",24623052.72],["2321",15294800],["3639",10140000],["3612",8586000],["6171",5800000],["3631",3475000],["3421",3310000],["3113",3236000],["3722",2900000],["3111",2851712.8],["6112",2700000],["6310",2542000],["3412",2247703.55],["3419",2070000],["2212",2050000],["6399",1950430],["3319",1800000],["3399",1550000],["3745",1111270.47],["3723",1100000],["3314",1054000],["5512",982800],["3900",500000],["3729",400000],["3635",330000],["3429",200000],["6320",180000],["2310",150000],["3632",150000],["6409",150000],["1032",128009.28],["3726",120000],["3349",100000],["5213",100000],["5311",100000],["6114",97500],["2333",50000],["4351",50000],["1014",30000],["2229",30000]],"purpose_expenditure_total_czk":140991176.2},"actual":{"economic_expenditure":[["6121",61518382.99],["5169",10164937.56],["5171",7685796.69],["6313",7571391.94],["5011",6527399],["5331",5136000],["5192",3598697],["5139",3115744.99],["5141",2382724.63],["5152",2226305.8],["5031",2134655],["5021",1750905],["5023",1650382],["5365",1572257.87],["5154",1514246.7],["5032",868127],["5909",834211.03],["5151",589235.2],["5156",540921.42],["5163",493007.64],["6130",470500],["5362",470369],["5222",411854],["5336",351712.8],["5499",284376.73],["5138",274919.64],["6122",270886.33],["5137",215280],["5164",167212.4],["5321",130092],["5329",114605.37],["5168",113602.2],["5194",89686.11],["5136",88187],["5166",87412.42],["5162",83764.02],["5175",64359.6],["5132",63709.86],["5492",46000],["5179",33994],["5038",32444],["5167",31736],["5161",24447],["5811",20015.36],["5363",10000],["5142",7043.35],["5153",4061.33],["5019",1529],["5144",1135],["5039",491],["5191",52]],"economic_expenditure_total_czk":125840806.98,"economic_financing":[["8123",73432804.52],["8124",-19248763.11],["8115",-14572820.53],["8901",-117414.5]],"economic_financing_total_czk":39493806.38,"economic_revenue":[["1211",21085647.62],["4216",13650897.38],["1121",11274201.09],["2111",9191130.23],["1111",8192707.94],["1511",5276583.7],["3111",3741650],["2324",2232409.54],["1345",1847468.41],["1122",1550430],["1113",1491523.34],["1387",1031169.52],["4112",791800],["1112",735150.43],["4122",729645.74],["2142",472054],["4116",457482.52],["2133",411351.55],["1386",410679.34],["4232",347987.53],["2131",336836],["2112",211455],["2212",178256.7],["4152",127703.55],["1385",99234.52],["4111",97500],["1361",85290],["4222",80000],["2132",67911],["1341",66704],["2139",29500],["1334",18446.54],["2119",12463],["2143",9971.93],["1381",3377.77],["2141",215.05],["1382",165.66]],"economic_revenue_total_czk":86347000.6,"purpose_expenditure":[["3613",32188006.75],["2219",24312490.85],["2321",9873785.07],["3639",9311167.98],["3612",8259927.33],["6171",5692873.08],["3631",3267231.59],["3421",3238032.53],["3113",3102562.64],["3111",2741060.48],["3722",2679300.87],["6112",2431912.28],["6310",2431792.62],["3412",2127801.75],["2212",1959145.42],["6399",1927790],["3419",1567591.55],["3399",1501604.15],["3319",1440214.72],["3745",1100219.2],["3723",982499],["3314",959038.98],["5512",821931.95],["3900",457618],["3729",361038.94],["3635",210000],["6320",177076],["3429",171975.77],["6409",148599.37],["5311",73678.02],["3726",73318.93],["6114",70278.8],["3349",61710],["1032",30000],["1014",24739],["4351",23100],["3632",20015.36],["2333",18150],["2229",1528]],"purpose_expenditure_total_czk":125840806.98}},"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."}}}}