{"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:00477133","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00477133","name":"Obec Horní Poříčí","short_name":"Horní Poříčí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":536881},"amounts":{"revenue_approved":7910492,"revenue_adjusted":12595501,"revenue_actual":12269052.18,"expense_approved":12420710,"expense_adjusted":14519843.81,"expense_actual":11405642.32,"tax_revenue":8133840.99,"nontax_revenue":621280.19,"capital_revenue":77731,"transfer_revenue":3436200,"current_expense":5646769.31,"capital_expense":5758873.01,"budget_balance":863409.86,"cash_current":7844078.51,"cash_previous":7580668.65},"ratios":{"revenue_execution":0.97408211,"expense_execution":0.78552101,"balance_to_revenue":0.07037299,"cash_to_expense":0.68773667,"cash_yoy":0.03474758,"capital_expense_share":0.5049144,"transfer_revenue_share":0.28007053},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00477133/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00477133"},"seo":{"slug":"horni-porici-00477133","path":"/cz/municipalities/horni-porici-00477133/"},"population":{"value":308,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7910492,"expenditure_czk":12420710,"financing_czk":4510218,"balance_czk":-4510218},{"stage":"revised","revenue_czk":12595501,"expenditure_czk":14519843.81,"financing_czk":1924342.81,"balance_czk":-1924342.81},{"stage":"actual","revenue_czk":12269052.18,"expenditure_czk":11405642.32,"financing_czk":-863409.86,"balance_czk":863409.86}],"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",6300000],["5169",1239000],["5023",830000],["5171",670000],["5021",654000],["5141",370000],["5365",310000],["5139",298000],["6122",230000],["5154",205000],["5903",200000],["5222",160000],["5213",158550],["5137",155000],["5163",119200],["5164",90000],["5032",80000],["5168",62000],["5156",61000],["5151",40000],["5175",33000],["5329",30550],["5155",20000],["5162",20000],["5123",10000],["5167",10000],["5901",10000],["6130",10000],["5136",6000],["5179",5100],["5161",5000],["5166",5000],["5172",5000],["5194",5000],["5332",5000],["5321",2500],["5173",2000],["5041",1100],["5221",1100],["5176",1000],["5339",1000],["5038",500],["5362",110]],"economic_expenditure_total_czk":12420710,"economic_financing":[["8115",5110218],["8124",-600000]],"economic_financing_total_czk":4510218,"economic_revenue":[["1211",2730000],["1121",1350000],["1111",950000],["1511",610000],["2132",422001],["1348",300000],["1345",260000],["1122",250000],["1342",240000],["1113",230000],["3112",220000],["2324",80000],["4112",75000],["1112",66000],["2131",28500],["1386",25000],["2111",21500],["1381",14000],["1387",13000],["2141",10000],["1341",8000],["2133",5501],["1361",1400],["1334",550],["1382",40]],"economic_revenue_total_czk":7910492,"purpose_expenditure":[["2310",5593250],["6112",965000],["2212",855000],["3745",738000],["6171",550450],["3639",489610],["3631",415000],["3723",390000],["6310",375000],["6399",310000],["3722",305000],["5512",292000],["2321",223300],["3729",210000],["5213",200000],["3412",165000],["3399",99100],["6320",80000],["2141",50000],["3421",38000],["3429",30000],["3314",27000],["3612",16000],["5212",2000],["3113",1000],["3326",1000]],"purpose_expenditure_total_czk":12420710},"revised":{"economic_expenditure":[["6121",7327921],["5169",1723900],["5023",830000],["5171",775000],["5021",678000],["5365",386610],["5141",370000],["5139",324366],["5137",324000],["5154",283700],["6122",230000],["5903",200000],["5213",197840],["5222",160000],["5163",119350],["5164",90000],["5032",80000],["5168",67000],["5156",61000],["5175",56072],["5151",44000],["5329",32050],["5155",20000],["5162",20000],["5153",16000],["5123",10000],["5167",10000],["5901",10000],["6130",10000],["5194",8500],["5364",6941.92],["5136",6000],["5161",6000],["5179",5100],["5166",5000],["5172",5000],["5332",5000],["5362",4110],["5321",2500],["5019",2140.89],["5173",2042],["5041",1100],["5221",1100],["5176",1000],["5339",1000],["5038",500]],"economic_expenditure_total_czk":14519843.81,"economic_financing":[["8115",2524342.81],["8124",-600000]],"economic_financing_total_czk":1924342.81,"economic_revenue":[["4216",3330770],["1211",2896000],["1121",1551000],["1111",1051000],["1511",810000],["1348",638000],["2132",422001],["1122",386610],["1345",260000],["1342",240000],["1113",230000],["3112",220000],["2324",109000],["1112",102000],["4112",73700],["1386",60000],["2111",37104],["4111",32500],["2131",30400],["1387",27000],["1334",25550],["2133",25501],["1381",14000],["2141",10000],["1341",8000],["2329",3925],["1361",1400],["1382",40]],"economic_revenue_total_czk":12595501,"purpose_expenditure":[["2310",5599880],["3745",1594700],["6112",965000],["2212",960000],["3723",615000],["3639",580110],["6171",569950],["3631",538121],["6399",386610],["6310",375000],["3722",321500],["3633",300000],["5512",298150],["3412",286000],["2321",267960],["3729",210000],["5213",200000],["3399",170600],["6320",80000],["2141",50000],["3421",38000],["3429",30000],["3314",27000],["6114",21320.89],["3612",16000],["3319",8000],["6402",6941.92],["5212",2000],["3113",1000],["3326",1000]],"purpose_expenditure_total_czk":14519843.81},"actual":{"economic_expenditure":[["6121",5698752.41],["5169",1528029.77],["5023",785712],["5171",667422.73],["5021",580395],["5365",386610],["5141",345112.75],["5154",261071.13],["5137",238345],["5213",162840],["5139",157793.82],["5163",84899.4],["5032",75036],["5164",66316.2],["5168",65693.25],["6122",59120.6],["5156",50328.57],["5175",44665.09],["5151",38462],["5222",20000],["5162",18628.95],["5329",16080],["5153",16000],["5194",8421.6],["5364",6941.92],["5155",3744],["5362",3533],["5179",3237.96],["5136",2621],["5019",2140.89],["5321",2000],["5161",1666],["5123",1655.28],["6130",1000],["5221",924],["5038",400],["5173",42]],"economic_expenditure_total_czk":11405642.32,"economic_financing":[["8124",-600000],["8115",-263409.86]],"economic_financing_total_czk":-863409.86,"economic_revenue":[["4216",3330000],["1211",2895901.08],["1121",1550199.63],["1111",1050204.27],["1511",761972.96],["1348",637374],["2132",422000.5],["1122",386610],["1345",258715],["1113",204927.07],["1342",174990],["2324",108318],["1112",101051.13],["3112",77731],["4112",73700],["1386",56481.29],["2111",34151],["4111",32500],["2131",30378],["2133",24780.5],["1334",24316.5],["1387",22135.86],["1341",7150],["2141",1652.19],["1361",1360],["1381",452.2]],"economic_revenue_total_czk":12269052.18,"purpose_expenditure":[["2310",4283142.28],["3745",1528108.43],["6112",908748],["2212",724491.64],["3723",591108.63],["3631",533478.5],["6399",386610],["6171",368179.77],["6310",347557.15],["3639",322731.3],["3722",317028.59],["3633",291100],["3412",198025.59],["2321",174417.6],["3399",167531.19],["3729",54958.3],["6320",51655],["5512",49071.74],["3314",24764],["6114",20597.69],["3429",20000],["2141",15000],["3612",12645],["3319",7750],["6402",6941.92]],"purpose_expenditure_total_czk":11405642.32}},"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."}}}}