{"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:00236837","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236837","name":"OBEC HOŘÍN","short_name":"HOŘÍN","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534803},"amounts":{"revenue_approved":27764000,"revenue_adjusted":31127363.18,"revenue_actual":32141684.04,"expense_approved":42947700,"expense_adjusted":46040844.18,"expense_actual":28097152.37,"tax_revenue":23399966.54,"nontax_revenue":7166677.74,"capital_revenue":9384,"transfer_revenue":1565655.76,"current_expense":23901353.37,"capital_expense":4195799,"budget_balance":4044531.67,"cash_current":25060182.64,"cash_previous":22340523.7},"ratios":{"revenue_execution":1.03258615,"expense_execution":0.61026579,"balance_to_revenue":0.12583447,"cash_to_expense":0.89191183,"cash_yoy":0.12173658,"capital_expense_share":0.14933182,"transfer_revenue_share":0.04871107},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236837/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236837"},"seo":{"slug":"horin","path":"/cz/municipalities/horin/"},"population":{"value":940,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27764000,"expenditure_czk":42947700,"financing_czk":15183700,"balance_czk":-15183700},{"stage":"revised","revenue_czk":31127363.18,"expenditure_czk":46040844.18,"financing_czk":14913481,"balance_czk":-14913481},{"stage":"actual","revenue_czk":32141684.04,"expenditure_czk":28097152.37,"financing_czk":-4044531.67,"balance_czk":4044531.67}],"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",19790000],["5169",6489000],["5011",3565000],["5331",2000000],["5171",1351700],["5031",1123000],["5154",1104000],["5023",970000],["6122",700000],["5139",647000],["6119",500000],["6130",500000],["5164",455000],["5021",452500],["5032",424000],["5151",356500],["5499",335000],["5222",305000],["5168",230000],["5163",207000],["5141",194000],["5153",190000],["5156",160000],["5213",115000],["5362",113000],["5329",103000],["5162",89000],["5175",80000],["5137",70000],["5321",50000],["5903",50000],["5909",50000],["5132",45000],["5167",34000],["5166",30000],["5038",15000],["5229",11000],["5172",10000],["5194",10000],["5161",7000],["5173",7000],["5133",4000],["5136",3000],["5339",3000]],"economic_expenditure_total_czk":42947700,"economic_financing":[["8115",16478900],["8124",-1345200],["8901",50000]],"economic_financing_total_czk":15183700,"economic_revenue":[["1211",9000000],["1121",5000000],["1511",3300000],["1111",3200000],["2111",3017200],["2132",1871500],["1113",650000],["1345",650000],["2324",250000],["1112",240000],["4112",225800],["4111",94500],["1386",90000],["2131",70000],["1387",45000],["1341",40000],["1342",15000],["1361",5000]],"economic_revenue_total_czk":27764000,"purpose_expenditure":[["2321",9946000],["3612",5893200],["3113",5766000],["3613",3983000],["6171",2910000],["3745",2409500],["3722",1950000],["4339",1480000],["2212",1367000],["6112",1351000],["3723",1057000],["3111",811000],["3631",661000],["2219",650000],["2331",551000],["3635",500000],["3429",300000],["3399",221000],["6310",170000],["3341",140000],["3412",119500],["2292",115000],["6399",100000],["6114",94500],["3639",80000],["3721",70000],["5213",50000],["5512",50000],["6402",50000],["3421",40000],["6409",27000],["3632",16000],["3326",10000],["3314",9000]],"purpose_expenditure_total_czk":42947700},"revised":{"economic_expenditure":[["6121",19655000],["5169",7185700],["5011",3749000],["5331",2300000],["5171",1396500],["5154",1217500],["5031",1164000],["5023",1050000],["6122",760000],["5139",714500],["5336",700944.18],["5362",566500],["6119",500000],["6130",500000],["5021",471200],["5164",455000],["5032",439500],["5151",438000],["5222",367000],["5499",335000],["5168",265000],["5153",237500],["5163",207000],["5141",194000],["5137",140000],["5156",140000],["5909",120000],["5213",115000],["5194",111000],["5329",103000],["5162",101000],["5175",60000],["5321",50000],["5903",50000],["5132",47000],["5167",39000],["5166",30000],["5229",16000],["5038",15000],["5172",10000],["5173",8000],["5161",7000],["5133",4000],["5136",3000],["5339",3000]],"economic_expenditure_total_czk":46040844.18,"economic_financing":[["8115",16208681],["8124",-1345200],["8901",50000]],"economic_financing_total_czk":14913481,"economic_revenue":[["1211",9000000],["1121",5000000],["1511",3710000],["1111",3200000],["2111",3140475],["2132",1944000],["4116",700944.18],["2119",695625],["1113",650000],["1345",650000],["4222",573519],["2324",400000],["1122",387450],["1112",240000],["4112",224300],["2329",141250],["2131",105000],["4111",97500],["1386",90000],["1387",45000],["1341",38000],["2133",29000],["1342",23800],["1334",23700],["2212",8750],["1361",7500],["1381",1500],["2112",50]],"economic_revenue_total_czk":31127363.18,"purpose_expenditure":[["2321",9946000],["3113",6162518.59],["3612",5893200],["3613",3983000],["6171",3247000],["3745",2863500],["3722",1905000],["4339",1845000],["6112",1439000],["3111",1415425.59],["2212",1367000],["3723",1102000],["3631",661000],["2219",650000],["2331",551000],["6399",550000],["3635",500000],["3429",300000],["3399",281000],["3632",226000],["6310",170000],["3341",140000],["3721",130000],["3412",119500],["2292",115000],["6114",94500],["6409",94000],["3639",80000],["5213",50000],["5512",50000],["6402",50000],["3421",40000],["3314",10200],["3326",10000]],"purpose_expenditure_total_czk":46040844.18},"actual":{"economic_expenditure":[["5169",6806473.31],["5011",3809873],["6121",2575491],["5331",2300000],["5171",1386617.48],["6122",1315146],["5031",1200380],["5023",1046117],["5154",994760.32],["5139",898608.06],["5336",700944.18],["5151",617737.52],["5032",456921],["5164",426169.86],["5021",410905],["5222",349400],["5168",335556.71],["5499",310420],["5137",306865.79],["6119",305162],["5163",193447.45],["5141",193078.52],["5362",162315.73],["5156",120824.69],["5153",112373.2],["5909",109099],["5329",102165.2],["5194",101024.9],["5162",91784.93],["5213",86901],["5132",51485.42],["5321",50000],["5167",47180],["5175",40011.5],["5229",29608.24],["5038",16175],["5363",10000],["5161",9941.8],["5131",6084],["5173",2886],["5339",2500],["5136",2436],["5019",1062],["5041",859.56],["5039",360]],"economic_expenditure_total_czk":28097152.37,"economic_financing":[["8115",-2719658.94],["8124",-1345180.84],["8901",20308.11]],"economic_financing_total_czk":-4044531.67,"economic_revenue":[["1211",9529765.92],["1121",5100677.72],["2111",3573210.15],["1111",3505477.48],["1511",2868739.86],["2132",1877921],["2119",1006986.03],["4116",700944.18],["1113",674338.45],["1345",655623],["4222",573519],["2324",405301.01],["1122",387450],["1112",332504.28],["4112",224300],["1386",185843.44],["2329",143338.55],["2131",108981],["1387",72835.27],["4111",66892.58],["2133",38350],["1334",28173.9],["1342",22855],["1361",18920],["1343",11000],["3111",9384],["2212",8750],["1341",4267],["2321",3760],["1381",1492.52],["2112",80],["1382",2.7]],"economic_revenue_total_czk":32141684.04,"purpose_expenditure":[["2321",5409189.17],["3113",4153516.52],["6171",3178937.17],["3745",2857530.3],["4339",1814568.9],["3722",1651753.22],["6112",1436187.24],["3111",1329942.36],["3612",1128595.93],["3723",1101218.2],["3613",1007661.13],["3631",481124.63],["2212",400002.02],["3635",305162],["3429",300000],["3399",277695.74],["3632",207357.8],["6310",169440.89],["6399",150823.73],["2219",100000],["3412",96336],["6409",92639.1],["2292",86901],["3721",86729.98],["6114",73129.47],["3639",62213.28],["2331",52832],["5512",50000],["3421",19203.4],["3314",9700],["3341",6761.19]],"purpose_expenditure_total_czk":28097152.37}},"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."}}}}