{"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:00599417","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599417","name":"Obec Horní Rožínka","short_name":"Horní Rožínka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595683},"amounts":{"revenue_approved":2056200,"revenue_adjusted":3017078,"revenue_actual":2338773.49,"expense_approved":2056200,"expense_adjusted":3208970,"expense_actual":2604529.06,"tax_revenue":2021925.49,"nontax_revenue":57548,"capital_revenue":0,"transfer_revenue":259300,"current_expense":1701328.37,"capital_expense":903200.69,"budget_balance":-265755.57,"cash_current":5512731.2,"cash_previous":5778486.77},"ratios":{"revenue_execution":0.77517833,"expense_execution":0.8116402,"balance_to_revenue":-0.11363032,"cash_to_expense":2.11659424,"cash_yoy":-0.04599051,"capital_expense_share":0.34678081,"transfer_revenue_share":0.11087008},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599417/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599417"},"seo":{"slug":"horni-rozinka","path":"/cz/municipalities/horni-rozinka/"},"population":{"value":85,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2056200,"expenditure_czk":2056200,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3017078,"expenditure_czk":3208970,"financing_czk":191892,"balance_czk":-191892},{"stage":"actual","revenue_czk":2338773.49,"expenditure_czk":2604529.06,"financing_czk":265755.57,"balance_czk":-265755.57}],"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",500000],["5171",396800],["5169",385900],["5023",255000],["5137",90400],["5139",90200],["5154",65800],["5172",33000],["6130",28000],["5163",26440],["5032",23000],["5175",21200],["5329",17160],["5156",17000],["5021",15000],["5162",10000],["5194",10000],["5223",10000],["5492",10000],["5321",9000],["5173",8200],["5221",8100],["5365",7600],["5019",6600],["5222",5000],["5151",2800],["5161",1700],["5136",1500],["5038",400],["5039",400]],"economic_expenditure_total_czk":2056200,"economic_revenue":[["1211",570400],["3111",500000],["1121",322000],["1111",180000],["1511",174600],["1356",76240],["4112",71800],["1113",44800],["2132",33600],["4111",31500],["1112",13400],["2324",12760],["1381",7800],["1122",7600],["1386",6000],["1387",2700],["2111",1000]],"economic_revenue_total_czk":2056200,"purpose_expenditure":[["2321",500000],["6171",358900],["6112",285000],["2212",175900],["3745",105400],["3326",96200],["3722",92400],["3412",86000],["3639",63800],["5512",55200],["3399",49500],["6114",31500],["3631",20000],["6320",17600],["2341",17200],["3612",16000],["2221",12600],["3419",10100],["3330",10000],["5213",10000],["2310",9360],["6310",8840],["3113",8100],["6399",7600],["3421",5000],["3233",4000]],"purpose_expenditure_total_czk":2056200,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",862346],["5171",683802],["5169",465359],["5023",288000],["5365",134190],["6119",130000],["5154",115800],["5139",101880],["5137",77400],["6122",40595],["5172",33000],["6130",28000],["5163",26440],["5032",26000],["5175",23322],["5229",20000],["5329",18560],["5156",17000],["5021",16843],["5162",16115],["5222",15000],["5194",10000],["5223",10000],["5492",10000],["5321",9000],["5173",8818],["5221",8100],["5019",6600],["5151",2800],["5161",1700],["5136",1500],["5038",400],["5039",400]],"economic_expenditure_total_czk":3208970,"economic_financing":[["8115",191892]],"economic_financing_total_czk":191892,"economic_revenue":[["1211",793292],["3111",500000],["1121",426877],["1111",289169],["1511",238396],["4122",155000],["4213",135868],["1122",92190],["1356",76240],["4112",71800],["1113",56238],["2132",33600],["4111",32500],["2141",28250],["1112",27788],["2324",24036],["1386",15541],["1381",7800],["2111",6400],["1387",6093]],"economic_revenue_total_czk":3017078,"purpose_expenditure":[["2212",541281],["2321",500000],["6171",434204],["6112",321000],["3639",279063],["3326",177478],["3745",175450],["6399",134190],["3635",130000],["3722",123877],["3412",86000],["3399",58038],["5512",55200],["3419",20100],["3631",20000],["4351",20000],["6320",17600],["2341",17200],["3612",16000],["6114",14389],["2221",12600],["3330",10000],["5213",10000],["2310",9360],["6310",8840],["3113",8100],["3421",5000],["3233",4000]],"purpose_expenditure_total_czk":3208970},"actual":{"economic_expenditure":[["6121",732605.69],["5171",581800.9],["5169",382082.41],["5023",287058],["6119",130000],["5365",113190],["5154",99978.46],["5139",44052.57],["6122",40595],["5032",25844],["5137",23002],["5229",20000],["5163",19295.4],["5329",18560],["5021",16843],["5175",16236.51],["5162",13998.12],["5222",10000],["5223",10000],["5156",9811],["5221",2900],["5194",2744],["5151",2520],["5173",618],["5038",400],["5161",394]],"economic_expenditure_total_czk":2604529.06,"economic_financing":[["8117",4000000],["8118",-2000000],["8115",-1734244.43]],"economic_financing_total_czk":265755.57,"economic_revenue":[["1211",793291.27],["1121",426876.27],["1111",289168.74],["1511",238395],["4122",155000],["1122",92190],["1356",76237.17],["4112",71800],["1113",56237.19],["4111",32500],["2141",28250],["1112",27787.1],["2324",23898],["1386",15540.5],["1387",6092.81],["2111",5400],["1381",109.44]],"economic_revenue_total_czk":2338773.49,"purpose_expenditure":[["2212",525380.5],["2321",370260],["6171",338590.98],["6112",312902],["3639",236062.69],["3326",176078],["3745",165077.86],["3635",130000],["6399",113190],["3722",111476.84],["3399",34426.79],["4351",20000],["6320",17517],["6114",14389],["3330",10000],["3419",10000],["2310",9360],["5512",4473],["3113",2900],["6310",1778.4],["3421",666]],"purpose_expenditure_total_czk":2604529.06}},"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."}}}}