{"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:00234371","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234371","name":"Obec Hořešovice","short_name":"Hořešovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532321},"amounts":{"revenue_approved":8460000,"revenue_adjusted":9352547,"revenue_actual":8421336.06,"expense_approved":8460000,"expense_adjusted":9352547,"expense_actual":8358433.79,"tax_revenue":5802083.53,"nontax_revenue":2162839.53,"capital_revenue":108000,"transfer_revenue":348413,"current_expense":6846162.61,"capital_expense":1512271.18,"budget_balance":62902.27,"cash_current":3879958.33,"cash_previous":0},"ratios":{"revenue_execution":0.90043237,"expense_execution":0.89370669,"balance_to_revenue":0.00746939,"cash_to_expense":0.46419681,"cash_yoy":null,"capital_expense_share":0.18092758,"transfer_revenue_share":0.04137265},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234371/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234371"},"seo":{"slug":"horesovice","path":"/cz/municipalities/horesovice/"},"population":{"value":263,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8460000,"expenditure_czk":8460000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":9352547,"expenditure_czk":9352547,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":8421336.06,"expenditure_czk":8358433.79,"financing_czk":-62902.27,"balance_czk":62902.27}],"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",2321500],["5171",1550000],["6121",700000],["5154",586000],["5011",470000],["5021",418000],["5365",403000],["5362",400000],["5023",360000],["5139",257000],["5031",155000],["5137",145000],["5032",113000],["5141",108000],["5168",75000],["5339",51000],["5151",40000],["5194",32000],["5123",30000],["5162",28000],["5156",27000],["5175",25000],["5166",20000],["5321",20000],["5042",18000],["5163",18000],["5172",15000],["5229",15000],["5903",10000],["5136",9000],["5132",8000],["5179",7500],["5134",5000],["5167",5000],["5038",4000],["5221",4000],["5223",4000],["5161",3000]],"economic_expenditure_total_czk":8460000,"economic_financing":[["8115",266664],["8124",-266664]],"economic_financing_total_czk":0,"economic_revenue":[["2111",2301000],["1211",2250000],["1121",1500000],["1111",820000],["1511",405000],["1122",400000],["1345",300000],["1113",214000],["1112",80000],["4112",79400],["1381",45000],["2132",45000],["2324",7000],["1341",6000],["2112",5000],["2131",2000],["1361",600]],"economic_revenue_total_czk":8460000,"purpose_expenditure":[["6171",1500000],["2321",1450000],["3613",800000],["6399",800000],["3639",754000],["2219",600000],["3722",550000],["6112",420000],["3723",380000],["3632",300000],["3421",250000],["3631",180000],["2212",100000],["3319",100000],["3745",96000],["3113",45000],["3326",20000],["3399",20000],["3721",20000],["3314",15000],["5512",15000],["2310",10000],["5213",10000],["6320",10000],["3111",6000],["6310",5000],["3330",4000]],"purpose_expenditure_total_czk":8460000},"revised":{"economic_expenditure":[["5171",1993820],["5169",1716836],["6121",1306000],["5021",704579],["5011",655820],["5154",573910],["5023",386500],["5139",302828],["5137",237491],["6122",208000],["5031",205320],["5365",203000],["5032",110540],["5362",110000],["5168",95420],["5166",67160],["5194",64900],["5138",59210],["5339",51000],["5175",38466],["5141",35000],["5151",33079],["5162",28000],["5229",23444],["5156",21000],["5321",20000],["5042",18000],["5163",17000],["5172",11534],["5903",10000],["5136",9000],["5179",7500],["5038",7000],["5167",5000],["5221",4000],["5223",4000],["5132",3000],["5161",3000],["5134",2000],["5173",190]],"economic_expenditure_total_czk":9352547,"economic_financing":[["8115",266664],["8124",-266664]],"economic_financing_total_czk":0,"economic_revenue":[["1211",2350000],["2111",2316000],["1121",1500000],["1111",920000],["1511",505000],["1122",400000],["1345",300000],["4222",259000],["1113",214000],["3111",108000],["1112",80000],["2112",75000],["4112",71800],["2324",48400],["1381",45000],["2132",45000],["2131",42000],["1386",35634],["4111",17613],["1387",13500],["1341",6000],["1361",600]],"economic_revenue_total_czk":9352547,"purpose_expenditure":[["2321",1814830],["3613",1395630],["6171",1231824],["3745",970220],["3639",937950],["3722",549150],["6112",432500],["3723",430180],["6399",310000],["3632",270200],["3631",180000],["3319",179500],["3421",155000],["2219",122800],["3635",102000],["2349",50000],["3113",45000],["3721",36850],["5512",21300],["3326",20000],["3399",20000],["6114",17613],["3314",15000],["2310",10000],["5213",10000],["6320",10000],["3111",6000],["6310",5000],["3330",4000]],"purpose_expenditure_total_czk":9352547},"actual":{"economic_expenditure":[["5171",1763100.3],["5169",1438306.42],["6121",1304910.75],["5011",655820],["5021",647021],["5154",487133],["5023",386500],["5139",250266.58],["6122",207360.43],["5031",205003],["5137",189995.9],["5365",175980],["5032",109488],["5168",95415.87],["5362",85059],["5166",66713],["5138",59136],["5339",42320],["5194",37724.44],["5141",34614.06],["5175",26848.81],["5151",18961],["5156",18847],["5162",16305.83],["5229",16300],["5163",5510.4],["5038",3299],["5136",2795],["5161",2353],["5167",2290],["5221",2144],["5134",722],["5173",190]],"economic_expenditure_total_czk":8358433.79,"economic_financing":[["8124",-266664],["8115",203761.73]],"economic_financing_total_czk":-62902.27,"economic_revenue":[["1211",2374153.15],["2111",1950030.42],["1121",1269796.53],["1111",860987.2],["1511",544263.27],["4222",259000],["1345",256416],["1122",175980],["1113",167955.83],["3111",108000],["1112",82792.35],["2112",73252],["4112",71800],["2324",55580],["1386",46257.29],["2131",36087],["2119",30520.11],["1387",18133.24],["4111",17613],["2132",17370],["1341",3260],["1334",1699.2],["1381",377.92],["1382",11.55]],"economic_revenue_total_czk":8421336.06,"purpose_expenditure":[["2321",1712974.16],["3613",1382977.27],["6171",1138757.54],["3745",966670.54],["3639",880727.07],["3723",430172.21],["6112",424910],["3722",366445.33],["6399",261039],["3632",208423.52],["3319",159823.25],["3635",102000],["3421",93138],["3631",61853.74],["2349",49569],["3113",42320],["3721",36802.76],["6114",17613],["3314",11128],["5512",7379],["6310",3710.4]],"purpose_expenditure_total_czk":8358433.79}},"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."}}}}