{"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:00234362","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234362","name":"Obec Horní Bezděkov","short_name":"Horní Bezděkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532312},"amounts":{"revenue_approved":17113742,"revenue_adjusted":17895386.9,"revenue_actual":16653579.35,"expense_approved":19473000,"expense_adjusted":20829644.9,"expense_actual":11138382.76,"tax_revenue":13979672.41,"nontax_revenue":2250422.04,"capital_revenue":85000,"transfer_revenue":338484.9,"current_expense":10729626.86,"capital_expense":408755.9,"budget_balance":5515196.59,"cash_current":13192943.12,"cash_previous":9903434.53},"ratios":{"revenue_execution":0.93060739,"expense_execution":0.53473704,"balance_to_revenue":0.33117184,"cash_to_expense":1.18445769,"cash_yoy":0.33215836,"capital_expense_share":0.03669796,"transfer_revenue_share":0.02032505},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234362/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234362"},"seo":{"slug":"horni-bezdekov","path":"/cz/municipalities/horni-bezdekov/"},"population":{"value":723,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17113742,"expenditure_czk":19473000,"financing_czk":2359258,"balance_czk":-2359258},{"stage":"revised","revenue_czk":17895386.9,"expenditure_czk":20829644.9,"financing_czk":2934258,"balance_czk":-2934258},{"stage":"actual","revenue_czk":16653579.35,"expenditure_czk":11138382.76,"financing_czk":-5515196.59,"balance_czk":5515196.59}],"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":[["5169",4685000],["6121",4557000],["5023",1510000],["5011",1170000],["5141",850000],["5171",822000],["5154",785000],["5168",700000],["6122",690000],["6130",660000],["5139",576000],["5137",470000],["5031",440000],["5032",250000],["5021",190000],["5153",180000],["5194",150000],["5362",-144000],["5175",135000],["5321",107000],["5166",82000],["6119",80000],["5163",75000],["5156",64000],["5162",60000],["5132",50000],["5365",50000],["5323",48000],["5167",45000],["5172",25000],["5222",20000],["5041",15000],["5329",12000],["5136",10000],["5164",10000],["5901",10000],["5151",9000],["5179",8000],["5038",5000],["5364",5000],["5161",4000],["5173",2000],["5039",1000]],"economic_expenditure_total_czk":19473000,"economic_financing":[["8115",4609258],["8124",-2250000]],"economic_financing_total_czk":2359258,"economic_revenue":[["1211",6487660],["1121",3600000],["1111",2000000],["2111",1361000],["1345",650000],["2324",607000],["1511",560000],["1113",455000],["4222",337840],["1122",200000],["4112",175500],["1112",145000],["1386",90000],["2132",85121],["1381",80000],["4111",80000],["1342",50000],["2131",36000],["1334",30000],["1387",30000],["1361",13500],["2139",12121],["1341",11000],["2141",7000],["1382",4500],["2119",4000],["2112",1500]],"economic_revenue_total_czk":17113742,"purpose_expenditure":[["6171",3500000],["2219",3000000],["3745",3000000],["2321",2000000],["6112",1850000],["3723",1200000],["3639",1000000],["3722",1000000],["3613",700000],["3631",500000],["3399",450000],["3421",200000],["3726",200000],["5512",170000],["3412",150000],["6399",-150000],["3329",100000],["3635",100000],["3429",90000],["5311",80000],["1014",50000],["2292",48000],["3341",40000],["3632",40000],["2212",20000],["2229",20000],["2342",20000],["3636",20000],["3721",20000],["5213",20000],["5212",10000],["6221",10000],["6310",10000],["6402",5000]],"purpose_expenditure_total_czk":19473000},"revised":{"economic_expenditure":[["5169",4795000],["6121",4729800],["5023",1580000],["5011",1198000],["5171",991000],["5141",850000],["5154",818500],["6122",690000],["6130",660000],["5168",613000],["5139",603022.9],["5031",509000],["5137",470000],["5365",303000],["5032",253000],["5021",229014],["5153",180000],["5194",175900],["5175",166776],["5321",107000],["5221",105000],["5362",99000],["5166",82000],["6119",80000],["5163",75000],["5156",64000],["5162",60000],["5222",55000],["5132",50000],["5323",48000],["5167",45000],["5172",25000],["5319",20000],["5041",15000],["5164",13100],["5136",12000],["5329",12000],["5151",10000],["5901",10000],["5179",8000],["5038",5000],["5364",5000],["5161",4432],["5019",2100],["5173",2000],["5039",1000]],"economic_expenditure_total_czk":20829644.9,"economic_financing":[["8115",5184258],["8124",-2250000]],"economic_financing_total_czk":2934258,"economic_revenue":[["1211",6487660],["1121",3600000],["1111",2240000],["2111",1421000],["2324",694000],["1511",680000],["1345",650000],["1113",455000],["1122",250000],["1112",220000],["2141",180000],["4112",175300],["4222",137840],["1386",121000],["2132",85121],["3111",85000],["1381",80000],["4111",72844.9],["1342",50000],["1387",50000],["2131",36000],["1334",30000],["2310",30000],["2322",18000],["1361",13500],["2139",12121],["1341",11000],["1382",4500],["2119",4000],["2112",1500]],"economic_revenue_total_czk":17895386.9,"purpose_expenditure":[["6171",3640100],["3745",3010000],["2219",2975000],["2321",2021000],["6112",1934000],["3723",1203000],["3639",1110100],["3722",1000000],["3613",910700],["3631",500000],["3399",482000],["6399",338000],["3412",311000],["5512",201500],["3421",200000],["3726",200000],["3429",110900],["3329",100000],["3635",100000],["5311",80000],["1014",50000],["2292",48000],["6114",43344.9],["3632",41000],["3341",40000],["2229",25000],["2212",20000],["2342",20000],["3636",20000],["3721",20000],["5213",20000],["6113",20000],["5212",10000],["6221",10000],["6310",10000],["6402",5000]],"purpose_expenditure_total_czk":20829644.9},"actual":{"economic_expenditure":[["5169",3331504.28],["5023",1579992],["5011",1196293],["5154",772915.82],["5171",514002.34],["5031",507076],["5139",332619.75],["5168",325378.6],["5141",297805.54],["5032",249844],["5365",206180],["5021",197092],["6130",185000],["5194",161811.63],["5153",136915.37],["6121",125745.9],["5175",120225.7],["5137",115874.79],["5221",105000],["5362",98208],["6122",98010],["5321",86330],["5166",64920],["5162",57165.82],["5222",50000],["5323",46251],["5163",43142.2],["5156",39378],["5167",15727.9],["5164",12723.5],["5136",11697],["5132",10210],["5041",10136.05],["5329",9371.4],["5151",7318],["5179",7197.17],["5038",4912],["5019",2093],["5161",1608],["5039",707]],"economic_expenditure_total_czk":11138382.76,"economic_financing":[["8117",6000000],["8118",-6000000],["8115",-3289508.59],["8124",-2250000],["8901",24312]],"economic_financing_total_czk":-5515196.59,"economic_revenue":[["1211",6202524.28],["1121",3317611.92],["1111",2236293.67],["2111",1245989.44],["2324",675602.72],["1511",637751.84],["1345",508250],["1113",438798.99],["1112",216308.26],["1122",201180],["4112",175300],["2141",171000],["4222",137840],["1386",120858.97],["3111",85000],["2132",82852.88],["1387",47376.63],["2310",30000],["1342",29640],["4111",25344.9],["2131",23539],["2322",17838],["1361",13010],["1341",9050],["2139",3286],["1381",985.75],["2112",314],["1382",32.1]],"economic_revenue_total_czk":16653579.35,"purpose_expenditure":[["6171",2836920.51],["6112",1932565],["2321",1194962.59],["3723",1177567.95],["2219",571847.42],["3722",529882.45],["3745",481903.72],["3399",451886.65],["3639",382251.57],["6399",288961],["3412",253483.76],["3726",198440],["3631",190468.74],["3613",113426],["5512",112804.53],["3429",96095.31],["5311",71330],["3421",70882.32],["2292",46251],["6114",43192.9],["1014",40718],["3721",12658.85],["2229",12146.6],["3632",10786.64],["3341",10136.05],["6310",6813.2]],"purpose_expenditure_total_czk":11138382.76}},"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."}}}}