{"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:00377252","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00377252","name":"Obec Hornice","short_name":"Hornice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590665},"amounts":{"revenue_approved":5900000,"revenue_adjusted":6446571,"revenue_actual":2199868.42,"expense_approved":5900000,"expense_adjusted":6446571,"expense_actual":2452927.79,"tax_revenue":1854265.75,"nontax_revenue":86302.67,"capital_revenue":0,"transfer_revenue":259300,"current_expense":1461963.2,"capital_expense":990964.59,"budget_balance":-253059.37,"cash_current":542367.72,"cash_previous":795427.09},"ratios":{"revenue_execution":0.34124629,"expense_execution":0.38050117,"balance_to_revenue":-0.11503387,"cash_to_expense":0.22111035,"cash_yoy":-0.31814276,"capital_expense_share":0.40399257,"transfer_revenue_share":0.11787069},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00377252/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00377252"},"seo":{"slug":"hornice","path":"/cz/municipalities/hornice/"},"population":{"value":67,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5900000,"expenditure_czk":5900000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":6446571,"expenditure_czk":6446571,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":2199868.42,"expenditure_czk":2452927.79,"financing_czk":253059.37,"balance_czk":-253059.37}],"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",1417000],["5169",1078920],["5023",870000],["5171",583464],["5137",370000],["5909",340000],["6122",260000],["5154",180000],["5139",175240],["5032",144000],["5365",100880],["5153",61000],["5021",47542],["5163",45264],["5141",45216],["5194",29352],["5175",28800],["5162",20880],["5179",20000],["5172",17280],["5329",14594],["5156",10080],["5213",9216],["5229",7800],["5168",7200],["5339",7200],["5136",4752],["5321",2016],["5161",1440],["5362",720],["5038",144]],"economic_expenditure_total_czk":5900000,"economic_revenue":[["1211",1227700],["1121",1180000],["1111",980000],["1112",874604],["1122",345600],["1511",340134],["2131",287224],["2111",255000],["1113",170000],["1345",73440],["4112",71800],["1343",23400],["2324",18600],["1386",12000],["1381",11520],["2119",8064],["1387",7200],["1334",6602],["2141",2880],["2132",2448],["1341",1640],["1361",144]],"economic_revenue_total_czk":5900000,"purpose_expenditure":[["6171",2738031],["6112",1015926],["3722",460325],["2212",388064],["6409",347800],["3639",200000],["1036",176400],["3631",170000],["6399",98000],["3633",50000],["2219",48000],["6310",45216],["2341",40000],["3632",36000],["6320",30000],["5512",21600],["3522",16416],["3314",8640],["1031",4320],["2310",1950],["3399",1872],["3421",1440]],"purpose_expenditure_total_czk":5900000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2238000],["5023",870000],["5169",753024],["5171",583464],["5137",370000],["5909",340000],["6122",260000],["5154",178601],["5139",176639],["5032",144000],["5365",133220],["5021",62911],["5153",61000],["5163",45264],["5141",45216],["5175",30856],["5194",29352],["5162",20880],["5179",20000],["5172",17280],["5329",14594],["5156",10080],["5213",9216],["5229",7800],["5168",7200],["5339",7200],["5136",4752],["5321",2016],["5019",1702],["5161",1440],["5362",720],["5038",144]],"economic_expenditure_total_czk":6446571,"economic_revenue":[["1211",1654771],["1121",1180000],["1111",980000],["1112",719604],["2131",354224],["1122",345600],["1511",340134],["2111",255000],["1113",170000],["4222",155000],["1345",73440],["4112",71800],["2324",33600],["4111",32500],["1343",23400],["1386",17000],["1381",11520],["2119",8064],["1387",7200],["1334",6602],["2141",2880],["2132",2448],["1341",1640],["1361",144]],"economic_revenue_total_czk":6446571,"purpose_expenditure":[["6171",2740247],["2219",1119000],["6112",1015926],["6409",347800],["2212",338064],["1036",176400],["3631",168601],["3722",134269],["6399",98000],["3633",50000],["6310",45216],["2341",40000],["3632",36000],["3699",32340],["6320",30000],["5512",21600],["6114",18470],["3522",16416],["3314",8640],["1031",4320],["2310",1950],["3399",1872],["3421",1440]],"purpose_expenditure_total_czk":6446571,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",990964.59],["5169",363260.29],["5023",343826],["5171",301558.75],["5139",103005.15],["5154",72107.76],["5137",67198.8],["5021",34569],["5365",32340],["5032",32201],["5175",30856],["5163",23669.4],["5153",20900],["5329",11990],["5179",7114.05],["5162",6625],["5194",6129],["5156",2811],["5019",1702],["5362",100]],"economic_expenditure_total_czk":2452927.79,"economic_financing":[["8115",253059.37]],"economic_financing_total_czk":253059.37,"economic_revenue":[["1211",714688.14],["1121",383183.83],["1511",295956.08],["1111",260967.38],["4222",155000],["4112",71800],["2131",66361.47],["1345",54750],["1113",50601.9],["4111",32500],["1122",32340],["1112",24967.49],["2324",19868],["1343",16105],["1386",13957.38],["1387",5470.88],["1341",1170],["1381",107.67],["2141",73.2]],"economic_revenue_total_czk":2199868.42,"purpose_expenditure":[["2219",990964.59],["6171",737252.34],["6112",376027],["3722",127173.69],["3631",82780.77],["1036",62300],["3699",32340],["6320",19617],["6114",18470],["6310",4052.4],["2310",1950]],"purpose_expenditure_total_czk":2452927.79}},"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."}}}}