{"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:00477141","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00477141","name":"Obec Hornosín","short_name":"Hornosín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":536369},"amounts":{"revenue_approved":2203501,"revenue_adjusted":2260981,"revenue_actual":2355339.3,"expense_approved":3961044,"expense_adjusted":4030007,"expense_actual":1550901.22,"tax_revenue":1774944.3,"nontax_revenue":458395,"capital_revenue":0,"transfer_revenue":122000,"current_expense":1435801.22,"capital_expense":115100,"budget_balance":804438.08,"cash_current":7087015.78,"cash_previous":6271094.7},"ratios":{"revenue_execution":1.04173334,"expense_execution":0.38483834,"balance_to_revenue":0.34153809,"cash_to_expense":4.56961133,"cash_yoy":0.13010824,"capital_expense_share":0.07421491,"transfer_revenue_share":0.05179721},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00477141/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00477141"},"seo":{"slug":"hornosin","path":"/cz/municipalities/hornosin/"},"population":{"value":62,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2203501,"expenditure_czk":3961044,"financing_czk":1757543,"balance_czk":-1757543},{"stage":"revised","revenue_czk":2260981,"expenditure_czk":4030007,"financing_czk":1769026,"balance_czk":-1769026},{"stage":"actual","revenue_czk":2355339.3,"expenditure_czk":1550901.22,"financing_czk":-804438.08,"balance_czk":804438.08}],"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",1000000],["5171",600000],["6130",500000],["5169",430500],["5023",300000],["6123",260000],["5154",120000],["5137",100000],["5139",91000],["5362",70000],["5021",68600],["5222",50000],["5032",45000],["5163",45000],["5175",36000],["5156",25000],["5168",25000],["5194",25000],["5329",25000],["5136",24000],["5166",24000],["5229",20000],["5901",15000],["5364",12944],["5172",10000],["5492",10000],["5019",5000],["5221",5000],["5223",5000],["5321",5000],["5167",3000],["5173",2000],["5038",1000],["5161",1000],["5162",1000],["5365",1000]],"economic_expenditure_total_czk":3961044,"economic_financing":[["8115",1757543]],"economic_financing_total_czk":1757543,"economic_revenue":[["1211",726000],["1121",370000],["1111",267000],["1511",210000],["2111",164350],["2141",100000],["4112",71800],["1122",70000],["2119",54000],["1113",47000],["1345",25800],["2131",23000],["1112",22000],["2132",21601],["2324",18000],["1386",6000],["1387",6000],["1341",650],["1361",200],["1334",100]],"economic_revenue_total_czk":2203501,"purpose_expenditure":[["3722",985000],["3639",870000],["3745",360000],["6112",346000],["2212",250000],["1032",215000],["6171",205000],["3399",140000],["3631",130000],["2321",110000],["6399",70000],["5512",65000],["3635",50000],["3326",24500],["2310",20000],["2341",20000],["3419",20000],["3669",15000],["1036",14000],["6402",12944],["5521",10000],["6409",10000],["3314",6600],["3113",5000],["6320",5000],["6219",2000]],"purpose_expenditure_total_czk":3961044},"revised":{"economic_expenditure":[["6121",930000],["5171",541044.6],["6130",500000],["5169",457155.4],["5023",300000],["6123",260000],["5139",161136],["5154",120605],["5137",100000],["5021",94025],["5362",77280],["5168",65929],["5222",50000],["5032",45000],["5163",45000],["5175",37680],["5194",35000],["5156",25000],["5329",25000],["5166",24000],["5229",20000],["5136",17524],["5901",15000],["5364",12944],["5182",11483],["5172",10000],["5321",10000],["5492",10000],["5019",8721],["5221",5000],["5223",5000],["5173",3480],["5167",3000],["5038",1000],["5161",1000],["5162",1000],["5365",1000]],"economic_expenditure_total_czk":4030007,"economic_financing":[["8115",1769026]],"economic_financing_total_czk":1769026,"economic_revenue":[["1211",726000],["1121",370000],["1111",267000],["1511",210000],["2111",164350],["2141",95000],["1122",77280],["4112",71800],["2119",54000],["1113",47000],["4111",32500],["1345",25800],["2131",23000],["1112",22000],["2132",21601],["2324",18000],["4116",17700],["1386",6000],["1387",5879.41],["2321",5000],["1341",650],["1361",200],["1381",116.06],["1334",100],["1382",4.53]],"economic_revenue_total_czk":2260981,"purpose_expenditure":[["3722",928154],["3639",856846],["3745",360000],["6112",346000],["6171",251483],["1032",232700],["3399",215000],["2212",170000],["3631",130000],["2321",110000],["6399",77280],["5512",65000],["3326",64500],["3635",50000],["6114",32500],["2310",20000],["2341",20000],["3419",20000],["3669",15000],["1036",14000],["6402",12944],["5521",10000],["6409",10000],["3314",6600],["3113",5000],["6320",5000],["6219",2000]],"purpose_expenditure_total_czk":4030007},"actual":{"economic_expenditure":[["5169",334036.91],["5023",280476],["5139",128523.51],["5171",127592.83],["6123",115100],["5154",89663.8],["5362",77280],["5222",50000],["5168",46915.27],["5021",45045],["5032",43908],["5137",33154],["5194",28547],["5175",22213.5],["5163",22102.8],["5166",22000],["5329",13480],["5364",12944],["5156",11622],["5182",11483],["5229",9100],["5321",6200],["5221",5000],["5223",5000],["5019",3721],["5136",2712.6],["5173",1480],["5161",600],["5162",600],["5038",400]],"economic_expenditure_total_czk":1550901.22,"economic_financing":[["8117",9000000],["8118",-9000000],["8115",-804438.08]],"economic_financing_total_czk":-804438.08,"economic_revenue":[["1211",726067.45],["1121",388257.49],["1111",264615.75],["2111",210514],["1511",197764.88],["2141",95000],["1122",77280],["4112",71800],["2119",53917],["1113",51361.2],["2324",49405],["4111",32500],["1112",25316.19],["1345",23823],["2131",22958],["2132",21601],["4116",17700],["1386",14143.18],["1387",5544.57],["2321",5000],["1341",600],["1381",116.06],["1361",50],["1382",4.53]],"economic_revenue_total_czk":2355339.3,"purpose_expenditure":[["6112",324784],["3722",192566.4],["3745",178420.4],["1032",145125.61],["3399",138091.1],["6171",127691.07],["3631",89058.8],["6399",77280],["3326",50118],["5512",50000],["3639",43528.43],["6114",32500],["2212",28677],["1036",13880],["6402",12944],["2310",9292.68],["3669",7480],["2321",6440.83],["6409",6000],["3314",5151],["3113",5000],["3419",3415.9],["6320",2716],["6219",740]],"purpose_expenditure_total_czk":1550901.22}},"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."}}}}