{"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:00233242","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233242","name":"Město Hořovice","short_name":"Hořovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531189},"amounts":{"revenue_approved":259340913,"revenue_adjusted":275177883.97,"revenue_actual":295580246.93,"expense_approved":336391680,"expense_adjusted":349354527.75,"expense_actual":299286283.36,"tax_revenue":213050710.73,"nontax_revenue":16398734.23,"capital_revenue":941558,"transfer_revenue":65189243.97,"current_expense":244197286.8,"capital_expense":55088996.56,"budget_balance":-3706036.43,"cash_current":61977059.45,"cash_previous":71516007.88},"ratios":{"revenue_execution":1.07414245,"expense_execution":0.85668357,"balance_to_revenue":-0.01253817,"cash_to_expense":0.20708286,"cash_yoy":-0.133382,"capital_expense_share":0.1840679,"transfer_revenue_share":0.22054669},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233242/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233242"},"seo":{"slug":"horovice","path":"/cz/municipalities/horovice/"},"population":{"value":8173,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":259340913,"expenditure_czk":336391680,"financing_czk":77050767,"balance_czk":-77050767},{"stage":"revised","revenue_czk":275177883.97,"expenditure_czk":349354527.75,"financing_czk":74176643.78,"balance_czk":-74176643.78},{"stage":"actual","revenue_czk":295580246.93,"expenditure_czk":299286283.36,"financing_czk":3706036.43,"balance_czk":-3706036.43}],"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",80110000],["5331",63355000],["5011",55000000],["5169",34928000],["5171",33210000],["5031",14980000],["5032",5810000],["5222",5400000],["5499",4140000],["5023",4000000],["5152",3695000],["6351",3250000],["5168",3220000],["5139",2659000],["5137",2145000],["5154",2064000],["5329",1546680],["5362",1527900],["5167",1475000],["5021",1360000],["5161",1175000],["5903",1000000],["5164",936600],["5166",850000],["5163",802000],["5172",800000],["5136",782000],["5229",630000],["5901",630000],["6141",630000],["5151",529500],["6122",450000],["5175",445000],["5162",409500],["5156",368500],["5038",250000],["5213",250000],["5134",220000],["5178",215000],["5173",179000],["5179",140000],["5141",130000],["5194",110000],["5132",100000],["5811",100000],["6119",100000],["6130",100000],["5199",90000],["5131",30000],["5192",20000],["5363",20000],["5492",20000],["5019",3000],["5039",1000]],"economic_expenditure_total_czk":336391680,"economic_financing":[["8115",82875767],["8124",-5825000]],"economic_financing_total_czk":77050767,"economic_revenue":[["1211",78000000],["1121",38000000],["4112",31233000],["1111",30000000],["1511",18000000],["4116",16805480],["4216",13053901],["1361",6100000],["1345",5500000],["1113",5000000],["1387",4000000],["2212",2040000],["1112",2000000],["2324",2000000],["2132",1098652],["1386",1000000],["2119",1000000],["2141",1000000],["2142",800000],["2111",620500],["3112",528360],["1353",480000],["1343",300000],["1341",200000],["2131",195000],["4111",150000],["4121",150000],["1342",70000],["2460",10020],["2133",6000]],"economic_revenue_total_czk":259340913,"purpose_expenditure":[["6171",94015000],["2212",50760000],["3111",26100000],["3412",21750000],["3612",17975000],["3113",17450000],["5311",11111000],["3392",10480000],["2341",8800000],["3729",7780000],["4350",7700000],["2219",7250000],["3723",6700000],["3631",6400000],["3722",6350000],["3745",6280000],["6112",5710000],["1037",3010000],["3900",2620000],["3639",2446680],["4349",2435000],["6399",1500000],["3326",1400000],["2292",1300000],["4359",1300000],["5213",1000000],["4329",944300],["4341",728300],["2229",700000],["5511",630000],["3349",580000],["3233",400000],["3399",320000],["4339",309800],["2321",300000],["6114",300000],["3419",250000],["3613",250000],["6310",230000],["3632",205000],["1014",150000],["3635",130000],["1039",100000],["2310",100000],["1032",51600],["6409",50000],["3634",40000]],"purpose_expenditure_total_czk":336391680},"revised":{"economic_expenditure":[["6121",67163000],["5331",64119322],["5011",55255598],["5169",38982453],["5171",28600550],["5336",20436192.75],["5031",14904501],["5032",5834715],["5365",4643520],["6351",4560597],["5499",4353407.19],["5023",3965000],["5168",3735000],["5152",2875000],["5137",2669000],["5139",2602176.81],["5222",2497000],["5154",2320000],["5021",1729000],["5362",1579924],["5329",1561680],["5167",1447000],["5161",1170032],["5164",1055911],["5901",1008149],["5903",954000],["5136",916000],["5166",850000],["5163",818000],["5221",798000],["6122",730000],["5229",630000],["5151",544500],["5175",442380],["5162",409500],["5223",390000],["5156",368500],["5213",270000],["6119",250000],["5038",230000],["5178",215000],["5134",207000],["5173",179000],["5179",157000],["6127",155001],["5364",136866],["5141",130000],["5199",128000],["5132",100000],["5194",88000],["6359",50000],["5131",30000],["5492",27000],["5192",20000],["5321",20000],["5363",20000],["5493",20000],["5019",1526],["5039",516],["5142",10]],"economic_expenditure_total_czk":349354527.75,"economic_financing":[["8115",80001643.78],["8124",-5825000]],"economic_financing_total_czk":74176643.78,"economic_revenue":[["1211",78000000],["1121",38000000],["4112",31336800],["1111",30000000],["1511",18000000],["4122",16136650],["4116",14882785.16],["1361",7100000],["1345",5500000],["1113",5000000],["1122",4643520],["1387",4100000],["2212",3068500],["4216",2270677],["2324",2037738],["1112",2000000],["2141",1360000],["2142",1333293],["1386",1300000],["2119",1250000],["2329",1200000],["2132",1098652],["1343",900000],["1334",740000],["2111",620500],["2322",588931],["3112",528360],["1353",480000],["2131",380000],["3111",300000],["4111",275592.81],["1341",200000],["4121",181400],["4171",141599],["2229",136866],["1342",70000],["2460",10020],["2133",6000]],"economic_revenue_total_czk":275177883.97,"purpose_expenditure":[["6171",93039407.19],["2212",41566000],["4350",23496700],["3111",22937248.8],["3113",21163615.75],["3612",18654735],["3412",17750000],["5311",11161000],["3392",10878587],["3729",10073000],["2219",9191000],["2341",8800000],["3723",7410000],["3722",6350000],["3745",6280000],["6399",6143520],["6112",6111350],["3631",5890000],["3639",2828680],["3419",2087000],["3326",1630000],["3233",1539225.2],["1037",1510000],["2292",1300000],["4329",979300],["4349",960000],["5213",954000],["2229",953000],["4341",728300],["5511",630000],["3349",581000],["3421",520000],["3900",392000],["3322",344851],["3399",320000],["2321",300000],["3613",286149],["3635",280000],["6114",275592.81],["4339",274800],["4379",268000],["4378",260000],["3632",235000],["6310",230000],["4351",190000],["6409",186866],["4359",172000],["1014",150000],["4375",130000],["1039",100000],["2310",100000],["4354",100000],["4374",100000],["3314",85000],["3319",60000],["3741",60000],["1032",51600],["3231",50000],["3429",50000],["4312",50000],["3634",40000],["5212",35000],["3312",25000],["3543",20000],["3311",15000],["5399",11000],["3316",5000],["4356",5000]],"purpose_expenditure_total_czk":349354527.75},"actual":{"economic_expenditure":[["5331",64119322],["5011",52925685.05],["6121",49866606.5],["5169",30038831.8],["5336",20436192.75],["5171",17718291.14],["5031",15176576.6],["5032",4732502],["5365",4643520],["6351",4560597],["5499",4344418],["5023",3667296],["5168",3475926.56],["5222",2497000],["5152",2495070.35],["5137",2167369.59],["5139",1995713.64],["5154",1994115.42],["5329",1390954],["5021",1107519.35],["5161",966603.53],["5164",903291.05],["5221",798000],["5167",755439.94],["5362",691597.81],["5163",653139.11],["5136",634162.6],["5229",624147],["6122",457817.06],["5223",390000],["5151",388241.89],["5162",284207.43],["5213",270000],["5166",262162.94],["5175",242443.61],["5156",241462.95],["5038",226025],["5134",189702],["6127",153976],["5364",136866],["5179",136427.54],["5141",122664.1],["5178",105721.68],["5173",103486],["6359",50000],["5199",37078],["5131",27314.77],["5194",22761],["5321",20000],["5493",20000],["5363",8986.4],["5492",7000],["5019",1526],["5039",516],["5142",8.2]],"economic_expenditure_total_czk":299286283.36,"economic_financing":[["8115",9530836.43],["8124",-5824800]],"economic_financing_total_czk":3706036.43,"economic_revenue":[["1211",82081881.65],["1121",44008465.24],["1111",33102873.6],["4112",31336800],["1511",16433912.86],["4122",16136650],["4116",14882785.16],["1361",8108078],["1345",5920936],["1113",5811617.55],["1387",5231547.93],["1122",4643520],["2212",4406775.99],["1112",2867505.98],["2324",2673628.99],["4216",2270677],["2142",2268408],["1386",1603065.47],["2141",1421891.62],["2119",1332564.32],["2329",1228579.77],["2132",1129362.79],["1343",911337.5],["1334",743671],["2111",675961.48],["1353",618000],["1385",597449.43],["2322",554357],["2131",551268.27],["3112",528360],["3111",329098],["4111",275592.81],["1341",227222],["4121",181400],["2229",136866],["1342",127260],["4171",99179],["3121",84100],["1381",12366.52],["2460",10020],["4140",6160],["2133",6050],["2328",3000]],"economic_revenue_total_czk":295580246.93,"purpose_expenditure":[["6171",82830969.73],["2212",30430679.47],["4350",23473695],["3113",21163315.75],["3612",18638261],["3111",18563589.44],["3412",16119619.31],["5311",11039591.56],["3392",10878587],["3729",9392535.66],["3723",7285631.43],["3722",5758130.38],["6112",5524217.94],["2341",5523250.5],["3631",5343594.04],["6399",5279354],["2219",2824082.11],["3639",2476922.87],["3745",2361813],["3419",2087000],["3233",1539225.2],["1037",1230653.25],["2292",1129274],["2229",738684.38],["3326",635912],["5511",624147],["4329",594732.22],["3349",564745.13],["4349",502252.5],["3421",391250],["3900",372000],["4341",351668.89],["3322",344851],["4339",297377.91],["6114",275592.81],["4379",268000],["4378",260000],["3632",208625.8],["6310",208498.52],["4351",190000],["4359",172000],["6409",170793.54],["2321",162035.05],["1014",146552],["4375",130000],["4354",100000],["4374",100000],["3314",85000],["3613",80671.97],["3319",60000],["3741",60000],["3231",50000],["3429",50000],["4312",50000],["5212",35000],["3312",25000],["3543",20000],["3399",16693],["1032",16180],["3311",15000],["5399",9027],["3316",5000],["4356",5000]],"purpose_expenditure_total_czk":299286283.36}},"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."}}}}