{"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:00666424","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00666424","name":"Obec Horní Slatina","short_name":"Horní Slatina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":562319},"amounts":{"revenue_approved":3985000,"revenue_adjusted":5477925,"revenue_actual":5308827.95,"expense_approved":8274000,"expense_adjusted":9636929,"expense_actual":6113461.84,"tax_revenue":3449673.45,"nontax_revenue":291229.5,"capital_revenue":0,"transfer_revenue":1567925,"current_expense":3719205.3,"capital_expense":2394256.54,"budget_balance":-804633.89,"cash_current":6884542.7,"cash_previous":7689176.59},"ratios":{"revenue_execution":0.96913119,"expense_execution":0.63437863,"balance_to_revenue":-0.15156526,"cash_to_expense":1.12612835,"cash_yoy":-0.104645,"capital_expense_share":0.39163678,"transfer_revenue_share":0.29534297},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00666424/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00666424"},"seo":{"slug":"horni-slatina","path":"/cz/municipalities/horni-slatina/"},"population":{"value":132,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3985000,"expenditure_czk":8274000,"financing_czk":4289000,"balance_czk":-4289000},{"stage":"revised","revenue_czk":5477925,"expenditure_czk":9636929,"financing_czk":4159004,"balance_czk":-4159004},{"stage":"actual","revenue_czk":5308827.95,"expenditure_czk":6113461.84,"financing_czk":804633.89,"balance_czk":-804633.89}],"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",4420000],["5169",1173000],["5139",608000],["5011",390000],["5023",215000],["6119",200000],["6122",200000],["5365",150000],["5154",145000],["5031",110000],["5171",103000],["5903",100000],["5168",65000],["5032",61000],["5175",61000],["5021",50000],["5153",25000],["5163",24000],["5156",23000],["5222",22000],["5137",18000],["5492",16000],["5155",15000],["5363",15000],["5162",12000],["5221",10000],["5167",8000],["5212",7000],["5329",7000],["5194",5000],["5151",4000],["5038",3000],["5136",2000],["5173",2000],["5229",2000],["5132",1000],["5161",1000],["5164",1000]],"economic_expenditure_total_czk":8274000,"economic_financing":[["8115",4289000]],"economic_financing_total_czk":4289000,"economic_revenue":[["1211",1400000],["1121",700000],["1111",500000],["1511",400000],["2141",300000],["1122",270000],["1113",100000],["4112",75000],["1345",65000],["2132",60000],["1112",40000],["2131",37000],["1386",13000],["2111",13000],["1381",5000],["1387",5000],["1341",2000]],"economic_revenue_total_czk":3985000,"purpose_expenditure":[["6171",2700000],["3412",1200000],["3639",900000],["1032",800000],["3613",750000],["3319",300000],["6112",250000],["3635",200000],["3722",200000],["3745",200000],["3632",150000],["6399",150000],["3631",120000],["5213",100000],["3612",50000],["3723",50000],["2221",20000],["5512",20000],["6320",20000],["6402",15000],["2212",10000],["2321",10000],["3399",10000],["3421",10000],["4351",10000],["2141",7000],["6409",7000],["3314",6000],["2341",5000],["3522",2000],["6310",2000]],"purpose_expenditure_total_czk":8274000},"revised":{"economic_expenditure":[["6121",4706979],["5169",1671446],["5139",767100],["5011",446000],["5023",249588],["6122",242000],["6119",200000],["5171",172405],["5154",159400],["5365",150100],["5031",121900],["5903",100000],["5162",92050],["5021",69100],["5032",68412],["5168",65000],["5175",56382],["5137",45781],["5222",32000],["5153",31000],["5364",30777],["5163",24119],["5156",23000],["5492",16000],["5155",15000],["5166",13680],["5329",12548],["5221",10000],["5167",8000],["5212",7000],["5164",5034],["5194",5000],["5019",4000],["5151",4000],["5038",3000],["5136",3000],["5173",2128],["5229",2000],["5132",1000],["5161",1000]],"economic_expenditure_total_czk":9636929,"economic_financing":[["8115",4159004]],"economic_financing_total_czk":4159004,"economic_revenue":[["1211",1400000],["4216",1057493],["1121",700000],["1111",500000],["4116",406132],["1511",400000],["2141",300000],["1122",270000],["1113",100000],["4112",71800],["1345",65000],["2132",60000],["1112",40000],["2131",37000],["4111",32500],["1386",13000],["2111",13000],["1381",5000],["1387",5000],["1341",2000]],"economic_revenue_total_czk":5477925,"purpose_expenditure":[["6171",2336524],["3412",1976189],["1032",1333000],["3639",903120],["3613",760201],["3632",350000],["6112",286000],["3319",260000],["3635",207000],["3722",204655],["3745",200000],["6399",150000],["3631",120000],["5213",100000],["3421",70000],["5512",52000],["3723",45345],["2333",42700],["3612",40000],["6320",33680],["6114",32500],["6402",30777],["2221",20000],["3399",20000],["2212",10000],["2321",10000],["4351",10000],["2341",9034],["6409",7085],["2141",7000],["3314",6000],["6310",2119],["3522",2000]],"purpose_expenditure_total_czk":9636929},"actual":{"economic_expenditure":[["6121",2125778.54],["5169",1478520.38],["5139",547098.54],["5011",442488],["5023",248958],["6122",241858],["5154",155587.5],["5031",114352],["5171",104765.52],["5365",87770],["5137",85850.37],["5162",84834.29],["5021",66928],["5032",63907],["5222",32000],["5364",30777],["5168",30448.83],["5153",30346],["6119",26620],["5175",15464],["5166",13680],["5329",12548],["5492",12000],["5163",9786.4],["5156",8712],["5155",7492.77],["5212",7000],["5164",5034],["5167",4561.7],["5194",3582],["5019",3522],["5151",3420],["5038",2622],["5136",2129],["5229",2000],["5173",690],["5161",330]],"economic_expenditure_total_czk":6113461.84,"economic_financing":[["8117",14500000],["8118",-13500000],["8115",-195366.11]],"economic_financing_total_czk":804633.89,"economic_revenue":[["1211",1423909.47],["4216",1057493],["1121",761303.83],["1111",515407.18],["1511",410770.18],["4116",406132],["2141",159062.5],["1113",100720.42],["1122",85470],["4112",71800],["1345",61757.5],["2132",60000],["1112",49642.63],["2131",36806],["4111",32500],["2324",30501],["1386",27731.27],["1387",10872.07],["2111",4860],["1341",1750],["1381",228.36],["1361",100],["1382",10.54]],"economic_revenue_total_czk":5308827.95,"purpose_expenditure":[["3412",1966188.54],["1032",1243055],["6171",1004453.04],["3639",423272.21],["6112",280530.63],["3319",216241.91],["3722",204654.56],["3631",98075.51],["3632",96575],["3745",88001],["6399",87670],["3421",60644],["5512",43200],["2333",42544.7],["3613",41244.41],["3723",36772.78],["3635",33620],["6402",30777],["3612",20186.15],["6320",20180],["6114",20108],["3399",20000],["2341",9034],["6409",7085],["2141",7000],["3314",6000],["2221",2230],["6310",2118.4],["3522",2000]],"purpose_expenditure_total_czk":6113461.84}},"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."}}}}